7072

Intimate Merger Co., Ltd.

株式会社インティメート・マージャー
Services
Intimate Merger, Inc. engages in the data management platforms business in Japan. It offers data management and analytics, data utilization advertising distribution, IM post cookie ad network, and display advertising management services. The company was incorporated in 2013 and is headquartered in Tokyo, Japan.
← Companies
Price
¥1,000
Market Cap
¥3.1B
Ent. Value
¥1.6B
Net Cash
¥1.5B
Shares Out.
3.1M
P / E
21.1×
EV / EBIT
6.9×
P / Book
2.05×
P / NCAV
2.10×
Div. Yield
—
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥3.4B ¥3.0B ¥3.0B ¥2.8B ¥2.0B
Cost of Sales ¥2.5B ¥2.3B ¥2.2B ¥2.1B ¥1.4B
Gross Profit ¥887M ¥745M ¥781M ¥704M ¥602M
SG&A ¥659M ¥659M ¥642M ¥610M ¥550M
Operating Income ¥228M ¥86M ¥139M ¥94M ¥52M
Non-Operating Income ¥4M ¥2M ¥0M ¥1M ¥1M
Interest Income ¥2M ¥0M ¥0M ¥0M ¥0M
Non-Operating Expenses ¥2M ¥2M ¥0M ¥3M ¥14M
Interest Expense ¥1M ¥1M — — —
Ordinary Income ¥229M ¥86M ¥139M ¥92M ¥40M
Pre-tax Income ¥229M ¥86M ¥139M ¥92M ¥45M
Income Taxes ¥73M ¥27M ¥38M ¥27M ¥20M
Current Tax ¥78M ¥27M ¥39M ¥32M ¥23M
Deferred Tax ¥-5M ¥-0M ¥-1M ¥-6M ¥-3M
Net Income (owners) ¥153M ¥57M ¥101M ¥71M ¥30M
Minority Interest ¥3M ¥3M ¥0M ¥-5M ¥-5M
Comprehensive Income ¥157M ¥60M ¥101M ¥66M ¥24M
EBITDA ¥230M ¥89M ¥142M ¥97M ¥54M
EPS ¥47.32 ¥17.29 ¥30.77 ¥21.91 ¥9.72
Shares Outstanding 3.1M 3.3M 3.3M 3.3M 3.1M
Shares Issued (total) 3.1M 3.3M 3.3M 3.3M 3.1M
Treasury Shares 0.0M 0.0M 0.0M — —