Code	Sector	Market
324A	Service	Growth

Date of listing approval	2025/01/17
Expected Date	2025/02/21
Lead Underwriter	SMBC Nikko Securities Inc.
Description

Listed Shares(total)	1,646,800
Trading Unit	100
New Shares	300,000
Existing Shares	1,346,800（incl. O.A.）
Shares Outstanding	PreIPO 5,400,000.00
	PostIPO 5,700,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y271,120,000
Expected Pricing Date	2025/02/04
Book Building Start	2025/02/05
Book Building End	2025/02/12
Fix Date	2025/02/13
Offering Starts	2025/02/14
Offering Ends	2025/02/19
Expect Pricing	Y1,200-Y1,240
Notional PER (based on previous period)	23.76-24.55
Notional PER(based on results forecast)	18.03-18.63
Offering Price	Y1,240
Offering Price PER (based on previous period)	18.03-18.63
Offering Price PBR (based on previous period)	10.71
Offering Price PER (based on results forecast)	18.63
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/04
	Consolidated	Non-consolidated
Revenue	-	358,317
Current Profit	-	172,384
Net Profit	-	135,880
Net Assets	-	121,743

Fiscal Year End:2023/04
	Consolidated	Non-consolidated
Revenue	-	742,551
Current Profit	-	255,050
Net Profit	-	184,308
Net Assets	-	706,051

Fiscal Year End:2024/04
	Consolidated	Non-consolidated
Revenue	-	1,059,102
Current Profit	-	389,362
Net Profit	-	272,752
Net Assets	-	978,803

Recent Quarter 2024/10
	Consolidated	Non-consolidated
Revenue	-	849,369
Current Profit	-	376,937
Net Profit	-	277,331
Net Assets	-	1,256,135

Results Forecast 2025/04
	Consolidated	Non-consolidated
Revenue	-	1,436,000
Current Profit	-	479,000
Net Profit	-	363,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/04
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	27.18	24.35

Fiscal Year End:2023/04
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	35.44	61.21

Fiscal Year End:2024/04
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	50.51	115.76

Fiscal Year End:Interim Results 2024/10
	Consolidated	Non-consolidated
Dividend
Net Earning	-	51.35
Equity	-	-

Fiscal Year End:Results Forecast 2025/04
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	66.55
Equity	-	-

■Over allotment(214,800)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
92%	SMBC Nikko Securities Inc.	03-5644-3111
2%	Nomura Securities Co., Ltd	03-3211-1811
2%	Mizuho Securities Co., Ltd	03-5208-3210
2%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	Nishimura Securities Co., Ltd.	075-221-2155