Code	Sector	Market
246A	Service	Growth

Date of listing approval	2024/08/23
Expected Date	2024/09/26
Lead Underwriter	Tokai Tokyo Securities Co., Ltd
Description

Listed Shares(total)	1,092,500
Trading Unit	100
New Shares	450,000
Existing Shares	642,500（incl. O.A.）
Shares Outstanding	PreIPO 2,075,000.00
	PostIPO 2,525,000.00
Paid Up Capital	PreIPO Y40,000,000
	PostIPO Y180,760,000
Expected Pricing Date	2024/09/06
Book Building Start	2024/09/09
Book Building End	2024/09/13
Fix Date	2024/09/17
Offering Starts	2024/09/18
Offering Ends	2024/09/24
Expect Pricing	Y630-Y680
Notional PER (based on previous period)	18.86-20.35
Notional PER(based on results forecast)	11.13-12.01
Offering Price	Y680
Offering Price PER (based on previous period)	11.13-12.01
Offering Price PBR (based on previous period)	3.04
Offering Price PER (based on results forecast)	12.01
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	1,143,175
Current Profit	-	61,643
Net Profit	-	25,366
Net Assets	-	504,770

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	1,227,662
Current Profit	-	108,377
Net Profit	-	71,233
Net Assets	-	403,009

Fiscal Year End:2023/06
	Consolidated	Non-consolidated
Revenue	-	1,238,686
Current Profit	-	114,899
Net Profit	-	69,328
Net Assets	-	464,522

Recent Quarter 2024/03
	Consolidated	Non-consolidated
Revenue	-	986,005
Current Profit	-	97,964
Net Profit	-	66,146
Net Assets	-	520,600

Results Forecast 2025/06
	Consolidated	Non-consolidated
Revenue	-	1,431,000
Current Profit	-	188,000
Net Profit	-	136,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	5.00
Net Earning	-	-
Equity	12.32	243.26

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	5.00
Net Earning	-	-
Equity	34.32	194.22

Fiscal Year End:2023/06
	Consolidated	Non-consolidated
Dividend	5.00
Net Earning	-	-
Equity	33.41	223.87

Fiscal Year End:Recent Quarter 2024/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	31.88
Equity	-	-

Fiscal Year End:Results Forecast 2025/06
	Consolidated	Non-consolidated
Dividend	5.66
Net Earning	-	56.62
Equity	-	-

■Over allotment(142,500）

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Tokai Tokyo Securities Co., Ltd	03-3566-8811
3%	SBI SECURITIES Co.,Ltd.	03-5562-7210
3%	Rakuten Securities Holdings, Inc.	03-6406-2681
1.5%	Marusan Securities Co., Ltd	03-3272-5211
1.5%	Akatsuki Securities,Inc	03-5641-7800
1%	OKASAN SECURITIES GROUP INC	03-3272-2211