Want to see JP:7072 full AI Analyst Report?
Top Page
Intimate Merger, Inc.
(7072)
Select Model
Select Model
Rating:72Outperform
Price Target:
¥1,239.00
▲(19.94% Upside)
Action:Reiterated
Date:08/29/26
Overall score is driven primarily by solid financial performance (strong balance sheet, steady growth, and improving cash flow). Technical indicators are neutral-to-mixed, with longer-term trend support but near-term weakness versus the 20-day average. Valuation is reasonable based on a mid-teens P/E, with no dividend data available.
Positive Factors
Consistent revenue growth and profitability
Sustained revenue growth combined with healthy gross and net margins indicates an established business model with ongoing customer demand and profitable operations. This supports internal reinvestment and provides a durable foundation for earnings generation over the next several quarters.
Negative Factors
Free cash flow growth volatility
Although cash flow has improved, historical volatility makes the durability and predictability of future cash generation less certain. Fluctuating free cash flow can complicate investment planning, reduce confidence in recurring funding capacity, and create uneven support for shareholder or growth initiatives.
Read all positive and negative factors
Positive Factors
Negative Factors
Consistent revenue growth and profitability
Sustained revenue growth combined with healthy gross and net margins indicates an established business model with ongoing customer demand and profitable operations. This supports internal reinvestment and provides a durable foundation for earnings generation over the next several quarters.
Read all positive factors
Intimate Merger, Inc. (7072) vs. iShares MSCI Japan ETF (EWJ)
Market Cap
¥3.52B
Dividend YieldN/A
Average Volume (3M)7.92K
Price to Earnings (P/E)16.7
Beta (1Y)0.79
Revenue Growth10.13%
EPS Growth66.23%
CountryJP
Employees57
SectorGeneral
Sector StrengthN/A
IndustryInformation Technology Services
Share Statistics
EPS (TTM)55.19
Shares Outstanding3,163,250
10 Day Avg. Volume7,140
30 Day Avg. Volume7,920
Financial Highlights & Ratios
PEG Ratio0.17
Price to Book (P/B)2.98
Price to Sales (P/S)1.36
P/FCF Ratio20.92
Enterprise Value/Market CapN/A
Enterprise Value/RevenueN/A
Enterprise Value/Gross ProfitN/A
Enterprise Value/EbitdaN/A
Forecast
1Y Price TargetN/A
Price Target UpsideN/A
Rating ConsensusN/A
Number of Analyst Covering0
EPS Forecast (FY)N/A
Revenue Forecast (FY)N/A
Intimate Merger, Inc. Business Overview & Revenue Model
Company Description
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....
Intimate Merger, Inc. Financial Statement Overview
Summary
Income Statement
75
Positive
Balance Sheet
80
Positive
Cash Flow
70
Positive
| Breakdown | TTM | Sep 2025 | Sep 2024 | Sep 2023 | Sep 2022 | Sep 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.48B | 3.36B | 3.00B | 2.98B | 2.80B | 2.02B |
| Gross Profit | 930.56M | 884.53M | 744.84M | 780.54M | 704.09M | 602.27M |
| EBITDA | 256.72M | 232.69M | 90.08M | 141.83M | 97.29M | 54.38M |
| Net Income | 174.53M | 153.48M | 57.20M | 100.88M | 70.59M | 29.75M |
Balance Sheet | ||||||
| Total Assets | 2.36B | 2.19B | 2.12B | 2.09B | 1.99B | 1.76B |
| Cash, Cash Equivalents and Short-Term Investments | 1.75B | 1.63B | 1.62B | 1.61B | 1.46B | 1.35B |
| Total Debt | 90.00M | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M |
| Total Liabilities | 685.87M | 634.89M | 518.08M | 562.27M | 569.62M | 440.72M |
| Stockholders Equity | 1.65B | 1.53B | 1.58B | 1.51B | 1.40B | 1.29B |
Cash Flow | ||||||
| Free Cash Flow | 217.99M | 217.99M | 9.20M | 148.24M | 87.05M | 97.98M |
| Operating Cash Flow | 218.48M | 218.48M | 10.41M | 148.72M | 90.46M | 98.44M |
| Investing Cash Flow | -490.00K | -490.00K | -1.21M | -481.00K | -3.41M | 33.64M |
| Financing Cash Flow | -214.32M | -214.32M | 1.90M | 2.99M | 21.79M | 50.85M |
Intimate Merger, Inc. Technical Analysis
Positive
1033.00
Price Trends
1073.40
Positive
1010.45
Positive
1029.86
Positive
Market Momentum
11.31
Positive
51.74
Neutral
38.07
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:7072, the sentiment is Positive. The current price of 1033 is below the 20-day moving average (MA) of 1145.30, below the 50-day MA of 1073.40, and above the 200-day MA of 1029.86, indicating a neutral trend. The MACD of 11.31 indicates Positive momentum. The RSI at 51.74 is Neutral, neither overbought nor oversold. The STOCH value of 38.07 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for JP:7072.
Intimate Merger, Inc. Peers Comparison
UnderperformOutperform
Sector (55)
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | ¥2.88B | 12.59 | ― | 2.86% | 5.77% | -7.65% | |
75 Outperform | ¥3.29B | 15.06 | ― | 2.08% | 4.13% | 77.38% | |
72 Outperform | ¥2.63B | 22.75 | ― | 2.44% | 12.20% | -44.02% | |
72 Outperform | ¥3.52B | 16.68 | ― | ― | 10.13% | 66.23% | |
67 Neutral | ¥2.61B | 11.04 | ― | 3.49% | 1.15% | -17.13% | |
60 Neutral | ¥3.63B | 3,974.19 | ― | 1.23% | 5.79% | -98.98% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% |
* General Sector Average
JP:7072
Intimate Merger, Inc.
1,129.00
-578.00
-33.86%
JP:3974
SCAT Inc.
673.00
150.52
28.81%
JP:3996
Signpost Corporation
205.00
-119.00
-36.73%
JP:4335
IPS Co., Ltd.
1,089.00
-38.21
-3.39%
JP:4421
D.I.System Co.,Ltd.
944.00
-66.92
-6.62%
JP:6193
Virtualex Holdings, Inc.
1,220.00
62.16
5.37%
Glossary
BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.
Disclaimer
This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.