Intimate Merger, Inc. (TYO:7072)
Japan · Delayed Price · Currency is JPY 1,100.00
-15.00 (-1.35%)
Sep 3, 2026, 3:30 PM JST
Intimate Merger Ratios and Metrics
Market cap in millions JPY. Fiscal year is October - September.
Millions JPY. Fiscal year is Oct - Sep.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 2, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 3,456 | 4,358 | 2,451 | 4,163 | 4,190 | 6,084 | |
Market Cap Growth | -25.65% | 77.76% | -41.11% | -0.66% | -31.12% | -18.68% |
Enterprise Value | 1,769 | 2,935 | 974 | 2,685 | 2,936 | 4,883 |
Last Close Price | 1100.00 | 1406.00 | 740.00 | 1266.00 | 1289.00 | 1958.00 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 2, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
PE Ratio | 16.51 | 28.48 | 43.01 | 41.63 | 59.86 | 209.78 |
PS Ratio | 0.97 | 1.30 | 0.82 | 1.40 | 1.50 | 3.02 |
PB Ratio | 1.98 | 2.80 | 1.53 | 2.72 | 2.96 | 4.63 |
P/TBV Ratio | 2.01 | 2.85 | 1.55 | 2.76 | 3.00 | 4.72 |
P/FCF Ratio | 17.63 | 19.99 | 272.38 | 28.13 | 48.17 | 62.08 |
P/OCF Ratio | 17.63 | 19.99 | 245.14 | 28.13 | 46.56 | 62.08 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 2, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
EV/Sales Ratio | 0.50 | 0.87 | 0.33 | 0.90 | 1.05 | 2.42 |
EV/EBITDA Ratio | 5.78 | 12.76 | 11.07 | 19.04 | 30.59 | 90.42 |
EV/EBIT Ratio | 5.82 | 12.87 | 11.33 | 19.31 | 31.24 | 93.90 |
EV/FCF Ratio | 9.03 | 13.46 | 108.26 | 18.14 | 33.75 | 49.82 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 2, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Debt / Equity Ratio | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 |
Debt / EBITDA Ratio | 0.27 | 0.43 | 1.14 | 0.71 | 1.04 | 1.85 |
Debt / FCF Ratio | - | 0.45 | 11.11 | 0.68 | 1.15 | 1.02 |
Net Debt / Equity Ratio | -0.98 | -0.98 | -0.95 | -0.99 | -0.96 | -0.95 |
Net Debt / EBITDA Ratio | -5.60 | -6.63 | -17.30 | -10.72 | -14.16 | -23.15 |
Net Debt / FCF Ratio | - | -7.00 | -169.11 | -10.21 | -15.62 | -12.75 |
Asset Turnover | 1.58 | 1.56 | 1.42 | 1.46 | 1.50 | 1.20 |
Inventory Turnover | - | - | - | - | 599.14 | 353.75 |
Quick Ratio | 4.20 | 3.82 | 4.89 | 4.38 | 4.07 | 5.02 |
Current Ratio | 4.27 | 3.87 | 4.99 | 4.43 | 4.13 | 5.07 |
Return on Equity (ROE) | 12.99% | 9.88% | 3.77% | 6.78% | 4.83% | 1.89% |
Return on Assets (ROA) | 8.46% | 6.61% | 2.55% | 4.26% | 3.14% | 1.93% |
Return on Invested Capital (ROIC) | 836.98% | 283.64% | 119.39% | 258.27% | 109.65% | 25.10% |
Return on Capital Employed (ROCE) | 16.70% | 13.90% | 5.00% | 8.50% | 6.20% | 3.70% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 2, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Earnings Yield | 6.08% | 3.51% | 2.33% | 2.40% | 1.67% | 0.48% |
FCF Yield | 5.67% | 5.00% | 0.37% | 3.55% | 2.08% | 1.61% |
Buyback Yield / Dilution | 6.46% | 2.83% | 0.01% | -0.37% | -0.67% | -1.37% |