Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Intimate Merger, Inc. (7072.T)
Tokyo, JP
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.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| +2.15% | +1.79% | -2.40% | -8.07% | -34.36% | -19.66% | -5.74% | -46.46% | -22.50% | -75.03% | -75.03% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.
| Rating | 2024-11 | Change |
|---|---|---|
| Strong Buy | 0 | 0 |
| Buy | 0 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Information Technology Services: +10.1%+12.3% ★ Q1'26: +17.2% (vs Q1'25)
-
EPS growth Information Technology Services: +16.7%+175.2% ★ Q1'26: +85.5% (vs Q1'25)
-
FCF margin FCF growth · Information Technology Services: +32.8%+4.4% ★ Q1'26: +22.8% (vs Q1'25)
-
EBIT margin Information Technology Services: +9.0%+6.9% Q1'26: +9.2% (vs Q1'25)
-
ROIC Information Technology Services: +9.5%+513.6% ★ Q1'26: +1,290.9% (vs Q1'25)
-
Share dilution Information Technology Services: +0.0%-2.0% ★ Q1'26: -6.7% (vs Q1'25)
-
Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×0.43× ★ Q1'26: 0.26× (vs Q1'25)
* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.
| Metric |
Sep 2019 actual |
Sep 2020 actual |
Sep 2021 actual |
Sep 2023 actual |
Sep 2024 actual |
Sep 2025 actual |
|---|---|---|---|---|---|---|
| Revenue |
2.19B
est: 2.14B (+2.3%)
|
2.04B
est: 2.65B (-22.9%)
|
2.02B
est: 3.15B (-36.0%)
|
2.98B
est: 3.15B (-5.2%)
|
3.00B
est: 4.10B (-26.9%)
|
3.36B
est: 3.36B (+0.0%)
|
| EBITDA |
148.36M
est: 72.21M (+105.5%)
|
60.00M
est: 89.41M (-32.9%)
|
54.38M
est: 106.28M (-48.8%)
|
141.83M
est: 106.18M (+33.6%)
|
90.08M
est: 440.40M (-79.5%)
|
232.69M
est: 361.31M (-35.6%)
|
| EBIT |
146.03M
est: 70.02M (+108.5%)
|
57.53M
est: 86.71M (-33.7%)
|
51.92M
est: 103.07M (-49.6%)
|
139.07M
est: 102.97M (+35.0%)
|
87.65M
est: 440.50M (-80.1%)
|
230.60M
est: 361.38M (-36.2%)
|
| Net Income |
96.42M
est: 127.24M (-24.2%)
|
20.05M
est: 151.35M (-86.8%)
|
29.75M
est: 201.57M (-85.2%)
|
100.88M
est: 97.77M (+3.2%)
|
57.21M
est: 269.87M (-78.8%)
|
153.48M
|
| SGA |
68.81M
est: 236.13M (-70.9%)
|
582.00M
est: 292.40M (+99.0%)
|
48.24M
est: 347.57M (-86.1%)
|
639.00M
est: 347.24M (+84.0%)
|
22.64M
est: 224.53M (-89.9%)
|
23.82M
est: 184.20M (-87.1%)
|
| EPS |
36.25
est: 38.00 (-4.6%)
|
7.13
est: 45.20 (-84.2%)
|
9.72
est: 60.20 (-83.9%)
|
30.77
est: 29.20 (+5.4%)
|
17.23
est: 82.20 (-79.0%)
|
47.32
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-15 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 3/5 |
| 2026-05-14 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 3/5 |
| 2026-05-13 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 3/5 |
| 2026-05-12 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 3/5 |
| 2026-05-11 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-05-08 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-05-07 | A | 4/5 | 5/5 | 4/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-05-01 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-30 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-28 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-27 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-24 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-23 | A- | 4/5 | 4/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-22 | A- | 4/5 | 4/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-21 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-20 | A | 4/5 | 5/5 | 3/5 | 4/5 | 3/5 | 3/5 | 4/5 |
| 2026-04-17 | A- | 4/5 | 4/5 | 3/5 | 4/5 | 3/5 | 3/5 | 3/5 |
| 2026-04-16 | A- | 4/5 | 4/5 | 3/5 | 4/5 | 3/5 | 3/5 | 3/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
This company is not held by any ETF in our universe.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Ryoji Yanashima | President, CEO, GM of Data Business Div., Corporate Communications & Admin Div. and Director | — | male |
| Yuichi Kimura | GM of Development Division & Director | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 7072.T
Short-term intention
Target Price Distribution
These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.
