Code	Sector	Market
9162	Service	Growth

Date of listing approval	2023/06/01
Expected Date	2023/07/05
Lead Underwriter	SMBC Nikko
Description

Listed Shares(total)	7,130,000
Trading Unit	100
New Shares	5,000,000
Existing Shares	2,130,000（incl. O.A.）
Shares Outstanding	PreIPO 20,050,000.00
	PostIPO 25,050,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y2,119,449,680
Expected Pricing Date	2023/06/19
Book Building Start	2023/06/20
Book Building End	2023/06/23
Fix Date	2023/06/26
Offering Starts	2023/06/27
Offering Ends	2023/06/30
Expect Pricing	Y1,250-Y1,340
Notional PER (based on previous period)	40.31-43.21
Notional PER(based on results forecast)	18.88-20.24
Offering Price	Y1,340
Offering Price PER (based on previous period)	18.88-20.24
Offering Price PBR (based on previous period)	15.28
Offering Price PER (based on results forecast)	20.24
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Revenue	-	2,756,835
Current Profit	-	155,303
Net Profit	-	81,379
Net Assets	-	659,555

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	8,145,092
Current Profit	-	722,705
Net Profit	-	440,818
Net Assets	-	1,157,494

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	14,606,744
Current Profit	-	1,002,897
Net Profit	-	621,724
Net Assets	-	1,759,779

Recent Quarter 2023/03
	Consolidated	Non-consolidated
Revenue	-	12,265,051
Current Profit	-	1,787,037
Net Profit	-	1,103,438
Net Assets	-	2,867,150

Results Forecast 2023/06
	Consolidated	Non-consolidated
Revenue	-	15,910,000
Current Profit	-	2,040,000
Net Profit	-	1,328,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	4.07	32.95

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	22.04	57.70

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	31.01	87.69

Fiscal Year End:Recent Quarter 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	55.03
Equity	-	-

Fiscal Year End:Results Forecast 2023/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	66.21
Equity	-	-

■Over allotment(930,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
62.5%	SMBC Nikko	03-5644-3111
36%	Nomura	03-3211-1811
0.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.3%	Mizuho	03-5208-3210
0.2%	Rakuten Securities	03-6406-2681
0.2%	Matsui	03-5216-0606
0.2%	Monex	03-4323-3800
0.1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890