Code	Sector	Market
300A	Service	Standard

Date of listing approval	2024/11/21
Expected Date	2024/12/25
Lead Underwriter	Nomura Securities Co., Ltd
Description

Listed Shares(total)	2,070,000
Trading Unit	100
New Shares	1,100,000
Existing Shares	970,000（incl. O.A.）
Shares Outstanding	PreIPO 6,000,000.00
	PostIPO 7,100,000.00
Paid Up Capital	PreIPO Y10,000,000
	PostIPO Y498,400,000
Expected Pricing Date	2024/12/05
Book Building Start	2024/12/09
Book Building End	2024/12/13
Fix Date	2024/12/16
Offering Starts	2024/12/17
Offering Ends	2024/12/20
Expect Pricing	Y900-Y960
Notional PER (based on previous period)	14.77-15.76
Notional PER(based on results forecast)	13.53-14.43
Offering Price	Y960
Offering Price PER (based on previous period)	13.53-14.43
Offering Price PBR (based on previous period)	0.85
Offering Price PER (based on results forecast)	14.43
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	8,428,478
Current Profit	-	908,445
Net Profit	-	667,107
Net Assets	-	6,213,669

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	-	10,328,873
Current Profit	-	635,608
Net Profit	-	408,762
Net Assets	-	6,504,951

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Revenue	-	10,115,591
Current Profit	-	572,242
Net Profit	-	365,606
Net Assets	-	6,747,186

Recent Quarter 2024/09
	Consolidated	Non-consolidated
Revenue	-	5,704,554
Current Profit	-	411,519
Net Profit	-	264,617
Net Assets	-	6,887,940

Results Forecast 2025/03
	Consolidated	Non-consolidated
Revenue	-	11,399,000
Current Profit	-	648,000
Net Profit	-	418,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	20.00
Net Earning	-	-
Equity	111.18	1,035.61

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	20.00
Net Earning	-	-
Equity	68.13	1,084.16

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Dividend	20.00
Net Earning	-	-
Equity	60.93	1,124.53

Fiscal Year End:Interim Results 2024/09
	Consolidated	Non-consolidated
Dividend
Net Earning	-	44.10
Equity	-	-

Fiscal Year End:Results Forecast 2025/03
	Consolidated	Non-consolidated
Dividend	17.60
Net Earning	-	66.54
Equity	-	-

■Over allotment(270,000）

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Nomura Securities Co., Ltd	03-3211-1811
5%	Daiwa Securities Co. Ltd	03-5555-2111
1.5%	SMBC Nikko Securities Inc.	03-5644-3111
1.5%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
0.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.5%	Rakuten Securities Holdings, Inc.	03-6406-2681
0.25%	Matsui Securities Co., Ltd	03-5216-0606
0.25%	Monex, Inc	03-4323-3800
0.25%	OKASAN SECURITIES GROUP INC	03-3272-2211
0.25%	Akatsuki Securities,Inc	03-5641-7800