Intimate Merger, Inc. (TYO:7072)

Intimate Merger Statistics

Total Valuation

Intimate Merger has a market cap or net worth of JPY 3.53 billion. The enterprise value is 2.03 billion.

Market Cap	3.53B
Enterprise Value	2.03B

Important Dates

The next estimated earnings date is Friday, February 13, 2026.

Earnings Date	Feb 13, 2026
Ex-Dividend Date	n/a

Share Statistics

Intimate Merger has 3.14 million shares outstanding. The number of shares has decreased by -2.83% in one year.

Current Share Class	3.14M
Shares Outstanding	3.14M
Shares Change (YoY)	-2.83%
Shares Change (QoQ)	-2.36%
Owned by Insiders (%)	15.91%
Owned by Institutions (%)	6.79%
Float	1.21M

Valuation Ratios

The trailing PE ratio is 24.04.

PE Ratio	24.04
Forward PE	n/a
PS Ratio	1.05
PB Ratio	2.27
P/TBV Ratio	2.31
P/FCF Ratio	n/a
P/OCF Ratio	16.18
PEG Ratio	n/a

Enterprise Valuation

EV / Earnings	13.25
EV / Sales	0.60
EV / EBITDA	8.81
EV / EBIT	8.89
EV / FCF	n/a

Financial Position

The company has a current ratio of 3.87, with a Debt / Equity ratio of 0.06.

Current Ratio	3.87
Quick Ratio	3.82
Debt / Equity	0.06
Debt / EBITDA	0.43
Debt / FCF	n/a
Interest Coverage	228.00

Financial Efficiency

Return on equity (ROE) is 9.88% and return on invested capital (ROIC) is 305.88%.

Return on Equity (ROE)	9.88%
Return on Assets (ROA)	6.61%
Return on Invested Capital (ROIC)	305.88%
Return on Capital Employed (ROCE)	13.86%
Weighted Average Cost of Capital (WACC)	8.68%
Revenue Per Employee	59.00M
Profits Per Employee	2.68M
Employee Count	57
Asset Turnover	1.56
Inventory Turnover	n/a

Taxes

In the past 12 months, Intimate Merger has paid 72.00 million in taxes.

Income Tax	72.00M
Effective Tax Rate	31.58%

Stock Price Statistics

The stock price has increased by +80.42% in the last 52 weeks. The beta is 0.85, so Intimate Merger's price volatility has been lower than the market average.

Beta (5Y)	0.85
52-Week Price Change	+80.42%
50-Day Moving Average	1,167.70
200-Day Moving Average	1,107.58
Relative Strength Index (RSI)	49.60
Average Volume (20 Days)	11,290

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, Intimate Merger had revenue of JPY 3.36 billion and earned 153.00 million in profits. Earnings per share was 46.75.

Revenue	3.36B
Gross Profit	886.00M
Operating Income	228.00M
Pretax Income	228.00M
Net Income	153.00M
EBITDA	230.00M
EBIT	228.00M
Earnings Per Share (EPS)	46.75

Balance Sheet

The company has 1.63 billion in cash and 99.00 million in debt, with a net cash position of 1.53 billion or 486.23 per share.

Cash & Cash Equivalents	1.63B
Total Debt	99.00M
Net Cash	1.53B
Net Cash Per Share	486.23
Equity (Book Value)	1.56B
Book Value Per Share	493.69
Working Capital	1.57B

Cash Flow

Operating Cash Flow	218.00M
Capital Expenditures	n/a
Free Cash Flow	n/a
FCF Per Share	n/a

Margins

Gross margin is 26.35%, with operating and profit margins of 6.78% and 4.55%.

Gross Margin	26.35%
Operating Margin	6.78%
Pretax Margin	6.78%
Profit Margin	4.55%
EBITDA Margin	6.84%
EBIT Margin	6.78%
FCF Margin	n/a

Dividends & Yields

Intimate Merger does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	2.83%
Shareholder Yield	2.83%
Earnings Yield	4.34%
FCF Yield	n/a

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value
Lynch Upside
Graham Number
Graham Upside

Stock Splits

This stock does not have any record of stock splits.

Last Split Date	n/a
Split Type	n/a
Split Ratio	n/a

Scores

Intimate Merger has an Altman Z-Score of 5.75 and a Piotroski F-Score of 7.

Altman Z-Score	5.75
Piotroski F-Score	7