Company: LHI
Filing Date: 2025-09-29
Form Type: F-1/A
Source: 0001213900-25-092499
Chunk: 101

Company: Living Homeopathy International Ltd.
Filing Date: 2025-09-29
Form: F-1/A
Chunk 101
---
 adjusted net tangible book value per Ordinary Share after giving effect to this offering
by $0.48 per Ordinary Share, and the dilution in pro forma as adjusted net tangible book value per Ordinary Share to new investors in
this offering by Ordinary Shares $5.19 per Ordinary Share, assuming no change to the number of Ordinary Shares offered by us as set forth
on the cover page of this prospectus, and after deducting underwriting discounts, and estimated offering expenses.

The following tables summarize, on an as adjusted
basis as of March 31, 2025, the differences between existing shareholders and the new investors with respect to the number of Class A
Ordinary Shares purchased from us, the total consideration paid and the average price per Ordinary Share before deducting the estimated
underwriting discounts and the estimated offering expenses payable by us.

| Over-allotment           
 option exercised in full |     | Ordinary         
 Shares purchased 
 Number           |            |     | Percent |        |   |     | Total consideration 
 Amount              |           |     | Percent |        |   |     | Average      
 price        
 per Ordinary 
 Share        |      |
|:-------------------------|:----|:-----------------|-----------:|:----|:--------|-------:|:--|:----|:--------------------|----------:|:----|:--------|-------:|:--|:----|:-------------|-----:|
| Existing shareholders    |     |                  | 10,000,000 |     |         |  87.43 | % |     | $                   |     2,282 |     |         |   0.03 | % |     | $            | 0.00 |
| New investors            |     |                  |  1,437,500 |     |         |  12.57 | % |     | $                   | 7,187,500 |     |         |  99.97 | % |     | $            | 5.00 |
| Total                    |     |                  | 11,437,500 |     |         | 100.00 | % |     | $                   | 7,189,782 |     |         | 100.00 | % |     | $            | 0.63 |

<div align='center'>54

CORPORATE HISTORY AND STRUCTURE</div>

Our Corporate History

We are an exempted company incorporated with limited liability under the laws of the Cayman