Code	Sector	Market
142A	Service	Growth

Date of listing approval	2024/02/16
Expected Date	2024/03/22
Lead Underwriter	SBI SECURITIES Co.,Ltd.
Description

Listed Shares(total)	402,500
Trading Unit	100
New Shares	200,000
Existing Shares	202,500（incl. O.A.）
Shares Outstanding	PreIPO 1,196,500.00
	PostIPO 1,396,500.00
Paid Up Capital	PreIPO Y98,000,000
	PostIPO Y259,000,000
Expected Pricing Date	2024/03/04
Book Building Start	2024/03/06
Book Building End	2024/03/12
Fix Date	2024/03/13
Offering Starts	2024/03/14
Offering Ends	2024/03/19
Expect Pricing	Y1,620-Y1,750
Notional PER (based on previous period)	39.15-42.29
Notional PER(based on results forecast)	10.41-11.25
Offering Price	Y1,750
Offering Price PER (based on previous period)	10.41-11.25
Offering Price PBR (based on previous period)	-11.28
Offering Price PER (based on results forecast)	11.25
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Revenue	-	691,280
Current Profit	-	-298,432
Net Profit	-	-299,718
Net Assets	-	78,859

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	972,741
Current Profit	-	-93,823
Net Profit	-	-65,847
Net Assets	-	-55,507

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	-	1,517,574
Current Profit	-	64,858
Net Profit	-	41,495
Net Assets	-	22,287

Recent Quarter 2023/12
	Consolidated	Non-consolidated
Revenue	-	1,548,584
Current Profit	-	173,087
Net Profit	-	111,356
Net Assets	-	133,643

Results Forecast 2024/03
	Consolidated	Non-consolidated
Revenue	-	2,112,000
Current Profit	-	263,000
Net Profit	-	169,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-299.72	-101.14

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-65.85	-235.51

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	41.38	-155.15

Fiscal Year End:Recent Quarter 2023/12
	Consolidated	Non-consolidated
Dividend
Net Earning	-	106.73
Equity	-	-

Fiscal Year End:Results Forecast 2024/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	155.58
Equity	-	-

■Over allotment(52,500)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
85%	SBI SECURITIES Co.,Ltd.	03-5562-7210
5%	SMBC Nikko	03-5644-3111
1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
1%	kagawa	087-851-8181
1%	Kyokuto	03-3667-9171
1%		03-4560-0200
1%	Tokai Tokyo	03-3566-8811
1%	Toyo	03-5117-1040
1%	Monex	03-4323-3800
1%	Mito	03-6739-0310
1%	Musashi Securities Co.,Ltd	048-644-0634
0.5%	Akatsuki Securities	03-5641-7800
0.5%	Matsui	03-5216-0606