Code	Sector	Market
5884	Retail	Growth

Date of listing approval	2023/05/26
Expected Date	2023/06/30
Lead Underwriter	Daiwa
Description

Listed Shares(total)	3,795,000
Trading Unit	100
New Shares	1,150,000
Existing Shares	2,645,000（incl. O.A.）
Shares Outstanding	PreIPO 9,613,358.00
	PostIPO 10,763,358.00
Paid Up Capital	PreIPO Y35,000,000
	PostIPO Y310,080,000
Expected Pricing Date	2023/06/13
Book Building Start	2023/06/15
Book Building End	2023/06/21
Fix Date	2023/06/22
Offering Starts	2023/06/23
Offering Ends	2023/06/28
Expect Pricing	Y500-Y520
Notional PER (based on previous period)	-54.53--56.71
Notional PER(based on results forecast)	-28.15--29.28
Offering Price	Y520
Offering Price PER (based on previous period)	-28.15--29.28
Offering Price PBR (based on previous period)	-590.91
Offering Price PER (based on results forecast)	-29.28
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Revenue	-	566,178
Current Profit	-	18,597
Net Profit	-	5,671
Net Assets	-	37,733

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	1,263,312
Current Profit	-	60,706
Net Profit	-	34,060
Net Assets	-	71,794

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	2,073,684
Current Profit	-	-74,464
Net Profit	-	-80,276
Net Assets	-	641,517

Recent Quarter 2023/03
	Consolidated	Non-consolidated
Revenue	-	2,224,611
Current Profit	-	-126,057
Net Profit	-	-126,682
Net Assets	-	514,835

Results Forecast 2023/06
	Consolidated	Non-consolidated
Revenue	-	3,004,000
Current Profit	-	-170,000
Net Profit	-	-170,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	0.66	4.37

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	3.95	8.32

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-9.17	-0.88

Fiscal Year End:Recent Quarter 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	-13.18
Equity	-	-

Fiscal Year End:Results Forecast 2023/06
	Consolidated	Non-consolidated
Dividend
Net Earning	-	-17.76
Equity	-	-

■Over allotment(495,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Daiwa	03-5555-2111
2.5%	Mizuho	03-5208-3210
2.5%	SMBC Nikko	03-5644-3111
2%	Nomura	03-3211-1811
1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.5%	Toyo	03-5117-1040
0.5%	Matsui	03-5216-0606
0.5%	Monex	03-4323-3800
0.5%	Rakuten Securities	03-6406-2681