EQNR323.30-4.60%
MOWI187.80-1.57%
YARA432.10+0.30%
TEL144.40+1.69%
Brent$74.00-2.61%
USD/NOK9,8084−0,34 %
EUR/NOK11,2140−0,18 %
LIVE · 15:21 UTC
7072$1147.0057

Intimate Merger Inc

IT Services & ConsultingLatest Reported

Intimate Merger Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥1,632,635,000, which is significantly higher than its total liabilities of ¥611,800,000. The company's current ratio of 4.33 indicates a robust ability to meet short-term obligations. The price-to-book ratio of 2.31 suggests that the market values the company at a premium relative to its book value, while the price-to-tangible-book ratio is identical, indicating no intangible assets are being capitalized. Profitability metrics reveal a modest return on equity of 1.22% and a return on assets of 0.88%, which are below the industry benchmarks for IT services and consulting. The operating margin, calculated as operating income of ¥28,509,000 divided by revenue of ¥775,994,000, is approximately 3.67%, which is relatively low for a service-based company. The net profit margin of 2.46% further underscores the company's limited profitability. The company's revenue is concentrated in a single business segment, as disclosed in its financial statements, with no geographic diversification provided in the available data. This lack of segment and geographic diversification could pose a concentration risk, as the company's performance is entirely dependent on the IT services and consulting market. Looking ahead, the company's growth trajectory is uncertain, as there are no specific numeric deltas provided for the current or next fiscal year. However, the company's operating cash flow of ¥20,116,000 and capital expenditure of -¥457,000 suggest a conservative approach to reinvestment. The absence of significant capital expenditures may indicate a focus on maintaining current operations rather than aggressive expansion. Risk factors for Intimate Merger Inc are currently rated as low for both liquidity and dilution. The company has no immediate filing-based liquidity or dilution flags, and the debt-to-equity ratio of 0.06 indicates a low level of financial leverage. The dilution potential is also low, with no near-term pressure expected, as the number of shares outstanding remains unchanged between basic and diluted shares. Recent events and filings do not show any significant changes in the company's financial or operational status. The last actual EPS was reported at 47.32 JPY, and the last actual revenue was ¥3,363,630,000, which is lower than the reported revenue of ¥775,994,000. This discrepancy may be due to different reporting periods or adjustments in the financial statements.

30-day price · 7072+152.00 (+18.2%)
Low$835.00High$2001.00Close$988.00As of2 Jul, 00:00 UTC
Profile
CompanyIntimate Merger Inc
Ticker7072.T
SectorTechnology
BusinessSoftware & IT Services
Industry groupSoftware & IT Services
IndustryIT Services & Consulting
AI analysis

Business. Intimate Merger Inc provides IT services and consulting solutions, generating revenue primarily through service contracts and project-based engagements.

Classification. The company is classified under the Technology economic sector, Software & IT Services business sector, and IT Services & Consulting industry with a confidence level of 0.92.

Intimate Merger Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥1,632,635,000, which is significantly higher than its total liabilities of ¥611,800,000. The company's current ratio of 4.33 indicates a robust ability to meet short-term obligations. The price-to-book ratio of 2.31 suggests that the market values the company at a premium relative to its book value, while the price-to-tangible-book ratio is identical, indicating no intangible assets are being capitalized. Profitability metrics reveal a modest return on equity of 1.22% and a return on assets of 0.88%, which are below the industry benchmarks for IT services and consulting. The operating margin, calculated as operating income of ¥28,509,000 divided by revenue of ¥775,994,000, is approximately 3.67%, which is relatively low for a service-based company. The net profit margin of 2.46% further underscores the company's limited profitability. The company's revenue is concentrated in a single business segment, as disclosed in its financial statements, with no geographic diversification provided in the available data. This lack of segment and geographic diversification could pose a concentration risk, as the company's performance is entirely dependent on the IT services and consulting market. Looking ahead, the company's growth trajectory is uncertain, as there are no specific numeric deltas provided for the current or next fiscal year. However, the company's operating cash flow of ¥20,116,000 and capital expenditure of -¥457,000 suggest a conservative approach to reinvestment. The absence of significant capital expenditures may indicate a focus on maintaining current operations rather than aggressive expansion. Risk factors for Intimate Merger Inc are currently rated as low for both liquidity and dilution. The company has no immediate filing-based liquidity or dilution flags, and the debt-to-equity ratio of 0.06 indicates a low level of financial leverage. The dilution potential is also low, with no near-term pressure expected, as the number of shares outstanding remains unchanged between basic and diluted shares. Recent events and filings do not show any significant changes in the company's financial or operational status. The last actual EPS was reported at 47.32 JPY, and the last actual revenue was ¥3,363,630,000, which is lower than the reported revenue of ¥775,994,000. This discrepancy may be due to different reporting periods or adjustments in the financial statements.
Key takeaways
  • Intimate Merger Inc has a strong liquidity position with a current ratio of 4.33 and significant cash reserves.
  • The company's profitability metrics, including a return on equity of 1.22% and a return on assets of 0.88%, are below industry benchmarks.
  • Revenue is concentrated in a single business segment, with no geographic diversification disclosed.
  • The company's growth trajectory is uncertain, with no specific numeric deltas provided for the current or next fiscal year.
  • Risk factors are currently rated as low for both liquidity and dilution, with no immediate filing-based flags detected.
  • "margin_outlook_rationale": "The company's operating margin of 3.67% and net profit margin of 2.46% suggest limited profitability, which may constrain margin expansion in the near term.",
Financial snapshot
PeriodLatest reported
CurrencyJPY
Revenue$776.0M
Gross profit$191.4M
Operating income$28.5M
Net income$19.1M
R&D
SG&A
D&A
SBC
Operating cash flow$20.1M
CapEx-$457.0k
Free cash flow
Total assets$2.17B
Total liabilities$611.8M
Total equity$1.56B
Cash & equivalents$1.63B
Long-term debt$100.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$2.02B$37.0M$29.8M$26.4M
FY-3$2.80B$94.4M$70.6M$65.4M
FY-2$2.98B$138.9M$100.9M$103.3M
FY-1$3.00B$86.2M$57.2M$61.1M
FY0$3.36B$227.7M$153.5M$158.3M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$1.76B$1.29B$1.35B
FY-3$1.99B$1.40B$1.46B
FY-2$2.09B$1.51B$1.61B
FY-1$2.12B$1.58B$1.62B
FY0$2.19B$1.53B$1.63B
PeriodOCFCapExFCFSBC
FY-4$98.4M-$457.0k$26.4M
FY-3$90.5M-$3.4M$65.4M
FY-2$148.7M-$481.0k$103.3M
FY-1$10.4M-$1.2M$61.1M
FY0$218.5M-$490.0k$158.3M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$776.0M$28.5M$19.1M
FQ-6$713.3M$4.0M$1.7M
FQ-5$708.1M$18.2M$12.5M
FQ-4$879.8M$80.0M$53.6M
FQ-3$814.6M$53.0M$35.2M
FQ-2$827.7M$48.1M$31.8M
FQ-1$841.6M$46.6M$32.8M
FQ0$854.7M$71.7M$49.0M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$2.17B$1.56B$1.63B
FQ-6$2.09B$1.57B$1.60B
FQ-5$2.12B$1.58B$1.62B
FQ-4$2.31B$1.64B$1.67B
FQ-3$2.34B$1.68B$1.77B
FQ-2$2.14B$1.50B$1.55B
FQ-1$2.19B$1.53B$1.63B
FQ0$2.20B$1.58B$1.64B
PeriodOCFCapExFCFSBC
FQ-7$20.1M-$457.0k
FQ-6
FQ-5$10.4M-$1.2M
FQ-4
FQ-3$150.5M
FQ-2
FQ-1$218.5M-$490.0k
FQ0
Valuation
Market price$1147.00
Market cap$3.60B
Enterprise value$2.07B
P/E188.8
Reported non-GAAP P/E
EV/Revenue2.7
EV/Op income72.6
EV/OCF103.0
P/B2.3
P/Tangible book2.3
Tangible book$1.56B
Net cash$1.53B
Current ratio4.3
Debt/Equity0.1
ROA0.9%
ROE1.2%
Cash conversion1.1%
CapEx/Revenue-0.1%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: IT Services · cohort 787 companies
Metric7072Activity
Op margin3.7%4.8% medp25 -4.8% · p75 10.9%below median
Net margin2.5%3.7% medp25 -3.9% · p75 9.0%below median
Gross margin24.7%33.4% medp25 20.5% · p75 59.4%below median
R&D / revenue16.8% medp25 15.6% · p75 20.2%
CapEx / revenue-0.1%-2.2% medp25 -6.8% · p75 -0.6%top quartile
Debt / equity6.0%13.0% medp25 1.9% · p75 44.3%below median
Observations
IR observations
Last actual EPS47.32 JPY
Last actual revenue3,363,630,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-02 00:22 UTC#824b1995
Market quoteclose JPY 841.00 · shares 0.00B diluted
no public URL
2026-05-02 00:22 UTC#b5bcce44
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 02:46 UTCJob: ebe970ff