Announcement on Subscription to Tender Offer for Purchasing SBI Life Living's Shares


December 11, 2014
SBI Holdings, Inc. (TOKYO: 8473)

Announcement on Subscription to Tender Offer for Purchasing SBI Life Living's Shares

SBI Holdings, Inc. ("SBIH") hereby announces that it has decided to enter into a tender offer agreement in response to a plan by LL Holdings, Inc. (hereinafter the "Tender Offeror"), which belongs to a fund to which Advantage Partners, LLP offers services (hereinafter the "AP Fund"), to start its tender offer (hereinafter the "Tender Offer") on December 12, 2014. This tender offer is for purchasing the shares, etc. of SBI Life Living Co., Ltd. (hereinafter "SBI Life Living"), which is a consolidated subsidiary of SBIH listed on the TSE Mothers market. Under the tender offer agreement, SBIH will subscribe to the tender offer of all the
8,515,000 shares that it owns.
1. Reason for subscribing to the Tender Offer
Before becoming a consolidated subsidiary of SBIH by means of share acquisition in September 2007, SBI Life Living provided the services related to development, sales, planning and design of investment properties as a company listed on the TSE Mothers market (former corporate name: Living Corporation Co., Ltd.; Changed to the current corporate name in July 2009). In July 2009, SBI Life Living took over the Internet business from SBIH. It currently conducts the real estate business (development, sales, brokerage, etc. of "Branche" series (rental designer condominiums) and apartments for investors) and the Internet business including the "Ticket Distribution Center."
The SBI Group currently focuses on the three core businesses - Financial Services, Asset Management, and Biotechnology-related Business, and has actively sold other businesses. As for Financial Services Business, the SBI Group has a basic policy to center on securities, banking and insurance as its three core businesses. It also focuses on other businesses that can generate synergies with one of these core businesses. The SBI Group is currently promoting "Selection and Concentration" of its businesses and the generation of cash flows (e.g. sale of SBI Veri Trans Inc., (currently VeriTrans Inc.) in March 2012 and SBI Mortgage Co., Ltd. in August
2014).
Under these circumstances, SBIH, a parent company of SBI Life Living, received a tender offer proposal from AP Fund for the purchase of SBI Life Living's shares, and has conducted relevant negotiations with AP Fund that conducts private equity investment business. AP Fund proposed the privatization of SBI Life Living. More specifically, AP Fund proposed to make SBI Life Living a wholly-owned subsidiary of the Tender Offeror and to give support to SBI Life Living as a new partner for future business development. The tender offer price that AP Fund presents is JPY 1,070 per share, which is considered a premium price (i.e.
6.8% against JPY 1,002 that is the closing price of SBI Life Living's common stock at TSE on December 10,
2014 (the day before the tender offer announcement date), 12.4% against JPY 951.6 that is the average closing price for the past one month, 22.7% against JPY 872.3 that is the average closing price for the past three months, and 35.3% against JPY 790.8 that is the average closing price for the past six months (by rounding the prices to one decimal place)). As a result, SBIH has decided to subscribe to the Tender Offer of all the shares of SBI Life Living that it owns.
Upon completion of the Tender Offer, SBIH is scheduled to invest JPY 995 million (investment ratio: 19.9%) in the Tender Offeror in terms of common shares, and is also planning to continue providing support to AP Fund in further enhancing SBI Life Living's corporate value by using the SBI Group's brand and business base.
2. Outline of SBI Life Living (as of September 30, 2014)

(1) Name

SBI Life Living Co., Ltd.

(2) Address

1-14-6 Dougenzaka, Shibuya-ku, Tokyo

(3) Title/name of representative

Shiho Aihara, Representative Director, President and CEO

(4) Business

1. Pre-development planning and design of investee real estate

1

2. Developing and selling investee real estate

3. Proposing useful means of land use and contracting construction etc.

4. Internet-based EC and mediation services websites

5. Composition and fee estimate services websites

(5) Capital

JPY 524 million

(6) Date of establishment

February 28, 1990

(7) Major shareholder and shareholding ratio

SBI Holdings, Inc.

67.60%

(7) Major shareholder and shareholding ratio

CHASE MANHATTAN BANK GTS CLIENTS

ACCOUNT ESCROW (Standing proxy: Mizuho Bank, Ltd.)

2.01%

(7) Major shareholder and shareholding ratio

Shuichi Miwa

1.68%

(7) Major shareholder and shareholding ratio

Japan Trustee Services Bank, Ltd. (Trust account)

1.58%

(7) Major shareholder and shareholding ratio

JAPAN SECURITIES FINANCE CO., LTD.

1.11%

(7) Major shareholder and shareholding ratio

Hiroyuki Yoshioka

0.77%

(7) Major shareholder and shareholding ratio

BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-

AC) (Standing proxy: The Bank of Tokyo-Mitsubishi

UFJ, Ltd)

0.77%

(7) Major shareholder and shareholding ratio

Trust & Custody Services Bank, Ltd. (Security investment

trust account)

0.62%

(7) Major shareholder and shareholding ratio

Takeichi Imai

0.60%

(7) Major shareholder and shareholding ratio

Toshimitsu Masuda

0.48%

Relationship between the

(8) listed company and SBI Life

Living

Capital relationship

SBIH owns 67.60% of the total number of

issued shares of SBI Life Living.

Relationship between the

(8) listed company and SBI Life

Living

Personal relationship

SBIH's director is concurrently serving as an

executive of SBI Life Living, and also employees are temporarily transferred.

Relationship between the

(8) listed company and SBI Life

Living

Business relationship

SBIH is subleasing offices to SBI Life Living.

(9) Business results and financial conditions of SBI Life Living in the previous three years

Fiscal Year Ended

March 31, 2012

(Consolidated)

March 31, 2013

(Non-consolidated)

March 31, 2014

(Non-consolidated)

Net assets

JPY 2,846,285

thousand

JPY 3,370,268

thousand

JPY 4,357,744

thousand

Total assets

JPY 8,712,052

thousand

JPY 8,154,109

thousand

JPY 8,983,906

thousand

Net assets per share

JPY 227.38

JPY 293.73

JPY 375.33

Operating revenue

JPY 5,677,267

thousand

JPY 6,066,602

thousand

JPY 7,345,845

thousand

Operating income

JPY 744,895 thousand

JPY 1,106,243

thousand

JPY 1,570,255

thousand

Ordinary income

JPY 646,391 thousand

JPY 1,024,241

thousand

JPY 1,510,537

thousand

Net income

JPY 644,949 thousand

JPY 675,516 thousand

JPY 906,357 thousand

Net income per share

JPY 51.67

JPY 55.03

JPY 78.35

Dividend per share

-

-

-

* Since SBI Life Living's absorption-type merger of its consolidated subsidiary was conducted on March 31,
2012, SBI Life Living has not prepared its financial statements on a consolidated basis for the corresponding consolidated fiscal year. Therefore, the figures of net assets, total assets and net assets per share for the fiscal year ended March 31, 2012 are non-consolidated results.
3. Outline of the company that will be purchasing shares (as of December 11, 2014)

(1) Name

LL Holdings, Inc.

(2) Address

1-28, 4-chome, Toranomon, Minato-ku, Tokyo

(3) Title/name of representative

Shinichiro Kita, Representative Director

(4) Business

Investments

2

(5) Capital

JPY 50 thousand

* The amount of capital is planned to increase by JPY 2,497,450 thousand, due to the investment of JPY 3,999,900 thousand from AP

Fund and JPY 995,000 thousand from SBIH, by the settlement start date.

(6) Date of establishment

September 30, 2014

(7) Net assets

JPY 50 thousand

(8) Total assets

JPY 50 thousand

(9) Major shareholder and

shareholding ratio

Advantage Partners, LLP. IV-S

100.00%

Relationship between the

(10) listed company and LL Holdings

Capital relationship

None

Relationship between the

(10) listed company and LL Holdings

Personal relationship

None

Relationship between the

(10) listed company and LL Holdings

Business relationship

None

Relationship between the

(10) listed company and LL Holdings

Status of relationship

with related parties

None

4. Number of shares for subscription, price, and the status of shares held before and after subscription

(1) Number of shares held

before subscription

(consolidated basis)

8,515,000 shares

(Number of voting rights: 85,150) (Ownership ratio of voting rights: 73.27%)

(2) Scheduled number of

shares for subscription

(consolidated basis)

8,515,000 shares

(Number of voting rights: 85,150)

(Share transfer price: JPY 9,111 million (JPY 1,070 per share))

(3) Number of shares held

after subscription

(consolidated basis)

0 shares

(Number of voting rights: 0)

(Ownership ratio of voting rights: 0.00%)

5. Date of the Tender Offer

(1) Conclusion of tender offer

agreement

December 11, 2014

(2) Period of purchase

From December 12, 2014 to February 2, 2015

(3) Date of result

announcement

February 3, 2015

(4) Settlement start date

February 9, 2015

6. Future outlook
If the Tender Offer is successful, SBI Life Living will no longer be a consolidated subsidiary of SBIH as a result of subscribing to the Tender Offer. Meanwhile, the impact of subscribing to the Tender Offer on SBIH's consolidated financial results for the fiscal year ending March 31, 2015 will be immaterial.
**************************************************************************************** For further information, please contact:
SBI Holdings, Inc. Corporate Communications Dept., Tel: +81 3 6229-0126

3

distributed by