XJPX
7072
Market cap21mUSD
Oct 09, Last price
1,096.00JPY
1D
0.18%
1Q
8.62%
IPO
-67.95%
Name
Intimate Merger Inc
Chart & performance
P/E
22.43
P/S
1.02
EPS
48.85
Div yield, %
—
Shrs. gr., 5y
-0.03%
Rev. gr., 5y
10.49%
Revenues
3.36b
+12.30%
Net income
153m
+168.30%
CFO
218m
+1,997.95%
Notes
No notes on this company yet
Write a private note on this company, for your eyes only
Profile
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.
Key people
Yuichi Kimura
Chief Director of Development, Director · since 2021
Ryoji Yanashima
President, Chief Director of Administration, President of Subsidiary, Chief Director of Platform Business, Manager of Corporate Communication Office, Representative Director · since 2021
Nagata Masahiko
Independent Director · since 2017
Shunsuke Terakado
Independent Director · since 2021
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2025‑09 | 2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | |
| Income | |||||||||
Revenues | |||||||||
Cost of revenue | |||||||||
Unusual Expense (Income) | |||||||||
NOPBT | |||||||||
NOPBT Margin | |||||||||
Operating Taxes | |||||||||
Tax Rate | |||||||||
NOPAT | |||||||||
Net income | |||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | |||||||||
| Cash flow | |||||||||
Cash from operating activities | |||||||||
CAPEX | |||||||||
Cash from investing activities | |||||||||
Cash from financing activities | |||||||||
FCF | |||||||||
| Balance | |||||||||
Cash | |||||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | |||||||||
Invested Capital | |||||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | |||||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | |||||||||
EV/EBITDA | |||||||||
Interest | |||||||||
Interest/NOPBT | |||||||||