GoAI
Get started
Intimate Merger, Inc. logo

Intimate Merger, Inc.

7072.T

JPXTechnologyInformation Technology Services

Open in GoAI

Latest quote

¥1,175

+¥3.00 · +0.26%

Aug 24, 3:30 PM JST

7072.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Intimate Merger, Inc. specializes in developing and providing data management platform solutions tailored for marketing businesses. Established in 2013, the company is based in Tokyo, Japan, and functions as a subsidiary of FreakOut Holdings, inc.

Industry
Information Technology Services
Sector
Technology
Headquarters
JP
CEO
Ryoji Yanashima
Listed since
Oct 25, 2019
Employees
57

Market position

52-week range

Current ¥1,175

Open
¥1,175
Previous close
¥1,172
Volume
4.4K
0.22× average
Average volume
19.63K
Average daily volume
Market cap
3.69B JPY
Beta
1.02
Market reference 1
50-day average
¥1,040.54
+12.92% above average
200-day average
¥1,027.82
+14.32% above average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
3.03B JPY
P/E (TTM)
17.61×
P/B (TTM)
2.15×
P/S (TTM)
1.04×
EV / EBITDA
13.04×
Earnings yield
3.37%
Free cash flow yield
4.78%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
28.29%
Operating margin
8.57%
Net margin
5.91%
Return on equity
10.02%
Return on assets
7.00%
Return on invested capital
9.34%

Financial health

Debt / equity
0.05×
Current ratio
3.87×

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends33%21%10%-1%Gross margin, FY2021: 29.86%Gross margin, FY2022: 25.14%Gross margin, FY2023: 26.17%Gross margin, FY2024: 24.87%Gross margin, FY2025: 26.30%Operating margin, FY2021: 2.57%Operating margin, FY2022: 3.37%Operating margin, FY2023: 4.66%Operating margin, FY2024: 2.88%Operating margin, FY2025: 6.77%Net margin, FY2021: 1.47%Net margin, FY2022: 2.52%Net margin, FY2023: 3.38%Net margin, FY2024: 1.91%Net margin, FY2025: 4.56%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 29.86%. Gross margin FY2022 25.14%. Gross margin FY2023 26.17%. Gross margin FY2024 24.87%. Gross margin FY2025 26.30%. Operating margin FY2021 2.57%. Operating margin FY2022 3.37%. Operating margin FY2023 4.66%. Operating margin FY2024 2.88%. Operating margin FY2025 6.77%. Net margin FY2021 1.47%. Net margin FY2022 2.52%. Net margin FY2023 3.38%. Net margin FY2024 1.91%. Net margin FY2025 4.56%.

Income trends

Revenue

3.36B JPY+12.30%

Operating income

227.7M JPY+164.23%

Net income

153.48M JPY+168.30%
Income trends across reported periods3.7B JPY2.36B JPY1.03B JPY−303.63M JPYRevenue, FY2021: 2.02B JPYRevenue, FY2022: 2.8B JPYRevenue, FY2023: 2.98B JPYRevenue, FY2024: 3B JPYRevenue, FY2025: 3.36B JPYOperating income, FY2021: 51.92M JPYOperating income, FY2022: 94.44M JPYOperating income, FY2023: 138.87M JPYOperating income, FY2024: 86.18M JPYOperating income, FY2025: 227.7M JPYNet income, FY2021: 29.75M JPYNet income, FY2022: 70.59M JPYNet income, FY2023: 100.88M JPYNet income, FY2024: 57.21M JPYNet income, FY2025: 153.48M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 2.02B JPY. Revenue FY2022 2.8B JPY. Revenue FY2023 2.98B JPY. Revenue FY2024 3B JPY. Revenue FY2025 3.36B JPY. Operating income FY2021 51.92M JPY. Operating income FY2022 94.44M JPY. Operating income FY2023 138.87M JPY. Operating income FY2024 86.18M JPY. Operating income FY2025 227.7M JPY. Net income FY2021 29.75M JPY. Net income FY2022 70.59M JPY. Net income FY2023 100.88M JPY. Net income FY2024 57.21M JPY. Net income FY2025 153.48M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue3.36B JPY3B JPY2.98B JPY2.8B JPY2.02B JPY
Cost of goods sold2.48B JPY2.25B JPY2.2B JPY2.1B JPY1.41B JPY
Gross profit884.53M JPY744.84M JPY780.55M JPY704.09M JPY602.27M JPY
Selling, general, and administrative23.82M JPY22.64M JPY639M JPY58.82M JPY48.24M JPY
Operating expenses656.83M JPY658.66M JPY641.67M JPY609.65M JPY550.35M JPY
Interest income2.32M JPY136K JPY15K JPY14K JPY12K JPY
Interest expense1.15M JPY1.16M JPY———
Depreciation and amortization2.09M JPY2.43M JPY2.76M JPY2.85M JPY2.46M JPY
Operating income227.7M JPY86.18M JPY138.87M JPY94.44M JPY51.92M JPY
Net income153.48M JPY57.21M JPY100.88M JPY70.59M JPY29.75M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
21.5

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates22.9216.349.773.2Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 14, 2024: actual 3.76, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 16.18, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual 10.55, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 18, 2025: actual 9.84, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual 10.67, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 15.76, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 19.4, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual 21.5, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates993.2M885.4M777.6M669.8MQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 14, 2024: actual 708M JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 879M JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 15, 2025: actual 814.58M JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 18, 2025: actual 827.72M JPY, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual 841M JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 854M JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 955M JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual 906M JPY, estimate —, surprise —, Comparison unavailable.

7072.T peers

Kioxia Holdings Corp. logo

285A.T

Kioxia Holdings Corp.

¥50,930

-6.24%

Tokyo Electron Limited logo

8035.T

Tokyo Electron Limited

¥55,150

+1.58%

Advantest Corporation logo

6857.T

Advantest Corporation

¥34,500

-3.90%

Sony Group Corporation logo

6758.T

Sony Group Corporation

¥3,850

+1.72%

Keyence Corporation logo

6861.T

Keyence Corporation

¥80,900

+1.25%

Murata Manufacturing Co., Ltd. logo

6981.T

Murata Manufacturing Co., Ltd.

¥7,067

-0.34%

Continue in GoAI

Research 7072.T

research.disclaimer