Code	Sector	Market
5838	Banking	Prime

Date of listing approval	2023/03/22
Expected Date	2023/04/21
Lead Underwriter	Daiwa Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.
Description

Listed Shares(total)	63,969,800
Trading Unit	100
New Shares	5,555,500
Existing Shares	58,414,300（incl. O.A.）
Shares Outstanding	PreIPO 164,463,880.00
	PostIPO 170,019,380.00
Paid Up Capital	PreIPO Y25,954,003,000
	PostIPO Y29,648,410,500
Expected Pricing Date	2023/04/05
Book Building Start	2023/04/05
Book Building End	2023/04/11
Fix Date	2023/04/13
Offering Starts	2023/04/14
Offering Ends	2023/04/19
Expect Pricing	Y1,300-Y1,400
Notional PER (based on previous period)	10.67-11.49
Notional PER(based on results forecast)	8.00-8.62
Offering Price	Y1,400
Offering Price PER (based on previous period)	8.00-8.62
Offering Price PBR (based on previous period)	1.23
Offering Price PER (based on results forecast)	8.62
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Revenue	-	94,704,000
Current Profit	-	26,755,000
Net Profit	-	18,613,000
Net Assets	-	146,493,000

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Revenue	103,386,000	102,442,000
Current Profit	27,581,000	27,870,000
Net Profit	19,337,000	19,466,000
Net Assets	186,790,000	165,494,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	106,026,000	104,764,000
Current Profit	27,909,000	29,530,000
Net Profit	20,039,000	20,474,000
Net Assets	206,494,000	183,492,000

Recent Quarter 2022/12
	Consolidated	Non-consolidated
Revenue	89,136,000	-
Current Profit	28,544,000	-
Net Profit	20,382,000	-
Net Assets	218,986,000	-

Results Forecast 2023/03
	Consolidated	Non-consolidated
Revenue	120,255,000	-
Current Profit	37,738,000	-
Net Profit	26,714,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	113.17	890.73

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	117.57	1,021.34
Equity	118.36	1,006.26

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	121.84	1,137.52
Equity	124.49	1,115.70

Fiscal Year End:Recent Quarter 2022/12
	Consolidated	Non-consolidated
Dividend
Net Earning	123.93	-
Equity	-	-

Fiscal Year End:Results Forecast 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	162.43	-
Equity	-	-

■Over allotment(4,463,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
26%	Daiwa	03-5555-2111
16.8%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
16%	Rakuten Securities	03-6406-2681
13.6%	Mizuho	03-5208-3210
10%	Nomura	03-3211-1811
9.6%	SMBC Nikko	03-5644-3111
6%	Goldman Sachs	03-6437-1000
1%	Monex	03-4323-3800
1%	Matsui	03-5216-0606