Intimate Merger, Inc. (JP:7072)
:7072
Want to see JP:7072 full AI Analyst Report?
Top Page
Intimate Merger, Inc.
(7072)
Select Model
Select Model
Rating:60Neutral
Price Target:
¥900.00
▼(-12.88% Downside)
Action:Reiterated
Date:12/18/25
The overall stock score of 60 reflects a solid financial performance, which is the most significant factor. However, bearish technical indicators and moderate valuation metrics weigh down the score. The absence of earnings call insights and corporate events does not impact the score due to their exclusion.
Positive Factors
Recurring revenue model
A subscription-heavy model with consulting and partnership revenue creates durable, recurring cash flows and customer stickiness. This mix supports predictable revenue renewal, cross-sell opportunities, and steady demand for analytics services over the next several quarters.
Negative Factors
Volatile free cash flow
Although operating and free cash flows have improved, historical volatility signals unpredictability in cash conversion. That can constrain timing of investments, hiring, or customer onboarding and may require precautionary liquidity buffers over the medium term.
Read all positive and negative factors
Positive Factors
Negative Factors
Recurring revenue model
A subscription-heavy model with consulting and partnership revenue creates durable, recurring cash flows and customer stickiness. This mix supports predictable revenue renewal, cross-sell opportunities, and steady demand for analytics services over the next several quarters.
Read all positive factors
Intimate Merger, Inc. (7072) vs. iShares MSCI Japan ETF (EWJ)
Market Cap
¥2.69B
Dividend YieldN/A
Average Volume (3M)24.53K
Price to Earnings (P/E)11.5
Beta (1Y)0.83
Revenue Growth11.65%
EPS Growth79.56%
CountryJP
Employees55
SectorTechnology
Sector Strength88
IndustryInformation Technology Services
Share Statistics
EPS (TTM)46.54
Shares Outstanding3,163,250
10 Day Avg. Volume23,280
30 Day Avg. Volume24,533
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. develops and sells data management platforms for marketing companies. The company was founded in 2013 and is based in Tokyo, Japan. Intimate Merger, Inc. is a subsidiary of FreakOut Holdings, inc....
How the Company Makes Money
Intimate Merger, Inc. generates revenue by offering data management and analytics platforms to businesses across various industries. Its key revenue streams include subscription-based services for accessing its data integration platform, consultin...
Intimate Merger, Inc. Financial Statement Overview
Summary
Income Statement
75
Positive
Balance Sheet
80
Positive
Cash Flow
70
Positive
| Breakdown | Sep 2025 | Sep 2024 | Sep 2023 | Sep 2022 | Sep 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.36B | 3.00B | 2.98B | 2.80B | 2.02B |
| Gross Profit | 884.53M | 744.84M | 780.54M | 704.09M | 602.27M |
| EBITDA | 232.69M | 90.08M | 141.83M | 97.29M | 54.38M |
| Net Income | 153.48M | 57.20M | 100.88M | 70.59M | 29.75M |
Balance Sheet | |||||
| Total Assets | 2.19B | 2.12B | 2.09B | 1.99B | 1.76B |
| Cash, Cash Equivalents and Short-Term Investments | 1.63B | 1.62B | 1.61B | 1.46B | 1.35B |
| Total Debt | 100.00M | 100.00M | 100.00M | 100.00M | 100.00M |
| Total Liabilities | 634.89M | 518.08M | 562.27M | 569.62M | 440.72M |
| Stockholders Equity | 1.53B | 1.58B | 1.51B | 1.40B | 1.29B |
Cash Flow | |||||
| Free Cash Flow | 217.99M | 9.20M | 148.24M | 87.05M | 97.98M |
| Operating Cash Flow | 218.48M | 10.41M | 148.72M | 90.46M | 98.44M |
| Investing Cash Flow | -490.00K | -1.21M | -481.00K | -3.41M | 33.64M |
| Financing Cash Flow | -214.32M | 1.90M | 2.99M | 21.79M | 50.85M |
Intimate Merger, Inc. Technical Analysis
Neutral
1033.00
Price Trends
874.64
Negative
962.45
Negative
1128.36
Negative
Market Momentum
-10.55
Negative
49.07
Neutral
50.34
Neutral
Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:7072, the sentiment is Neutral. The current price of 1033 is above the 20-day moving average (MA) of 853.45, above the 50-day MA of 874.64, and below the 200-day MA of 1128.36, indicating a neutral trend. The MACD of -10.55 indicates Negative momentum. The RSI at 49.07 is Neutral, neither overbought nor oversold. The STOCH value of 50.34 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Neutral sentiment for JP:7072.
Intimate Merger, Inc. Peers Comparison
UnderperformOutperform
Sector (61)
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
81 Outperform | ¥3.07B | 10.24 | ― | 3.28% | 3.91% | -4.11% | |
79 Outperform | ¥2.75B | 8.97 | ― | 2.86% | 7.29% | -10.63% | |
72 Outperform | ¥2.82B | 15.75 | ― | 2.35% | 3.65% | 49.41% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | ¥2.69B | 11.46 | ― | ― | 11.65% | 79.56% | |
56 Neutral | ¥2.75B | -33.54 | ― | 1.52% | 6.03% | -171.66% | |
55 Neutral | ¥2.78B | 11.07 | ― | ― | 3.81% | -70.37% |
* Technology Sector Average
JP:7072
Intimate Merger, Inc.
857.00
-107.00
-11.10%
JP:3974
SCAT Inc.
567.00
207.74
57.82%
JP:3996
Signpost Corporation
213.00
-130.00
-37.90%
JP:4335
IPS Co., Ltd.
1,274.00
54.43
4.46%
JP:4421
D.I.System Co.,Ltd.
904.00
0.21
0.02%
JP:6193
Virtualex Holdings, Inc.
932.00
75.69
8.84%
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.