Intimate Merger, Inc.

Intimate Merger, Inc.

TTSE:7072
1,028.00
JPY
+12.00
(+1.18%)
2.79BMarket Cap
Nov 13Next Earn
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
513.88
686.15
911.8
725.84
658.84
869.11
909.63
905.5
1,037.05
- -
Basic EPS, GAAP
36.23
17.34
40.18
7.13
9.72
21.91
30.77
17.29
47.32
- -
Free Cash Flow per Basic Share
7.52
-26.37
99.39
-17.18
32
27.01
45.21
2.78
67.21
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
183.33
198.97
235.22
415.22
415.5
430.36
459.79
477.78
494.03
525.24
Tangible Book Value per Share
182.63
198.43
234.49
414.51
415.05
430.12
459.73
477.78
494.03
525.24
Basic Weighted Avg Shares
3
2
2
3
3
3
3
3
3
3
Sales/Revenue/Turnover
1,367
1,647
2,188
2,042
2,017
2,801
2,982
2,995
3,364
- -
Operating Margin (%)
10.38
4.97
6.67
2.82
2.57
3.37
4.66
2.88
6.77
- -
Depreciation Expense
15
12
2
2
2
3
3
2
2
- -
Net Income, GAAP
96
42
96
20
30
71
101
57
153
- -
Effective Tax Rate (%)
31.72
34.19
32.56
45.28
45.4
28.67
27.35
30.75
31.7
- -
Profit Margin (%)
7.05
2.53
4.41
0.98
1.47
2.52
3.38
1.91
4.56
- -
Working Capital
428
480
571
1,242
1,355
1,448
1,563
1,638
1,566
1,679
LT Debt
- -
- -
- -
100
100
100
100
100
80
70
Total Equity
488
529
626
1,231
1,315
1,418
1,531
1,604
1,556
1,676
Return on Invested Capital (%)
- -
9.59
15.84
3.12
2.04
4.52
6.3
3.53
9.03
- -
Return on Capital (%)
- -
8.18
16.7
2.06
2.56
5.13
6.4
3.32
8.99
- -
Return on Common Equity (%)
- -
8.18
16.7
2.19
2.39
5.25
6.93
3.7
9.86
- -

Capital Structure

JPY

•

in mil. unless spec.
Dec'24
Mar'24
Mar'26
ST Debt
- -
- -
20
LT Borrowings
100
100
70
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3
3
3
Market Capitalization
3,548
4,619
2,790

Working Capital

JPY

•

in mil. unless spec.
Dec'24
Mar'24
Mar'26
Total Current Assets
2,100
2,101
2,286
Cash, Cash Equivalents & STI
1,632
1,633
1,748
Accounts Receivable, Net
442
438
501
Inventories
1
1
2
Total Current Liabilities
508
486
607
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
20
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
4.88%
-2.98%
Free Cash Flow
- -
386.43%
2,269.46%
Net Income, GAAP
- -
70.71%
168.3%
Sales/Revenue/Turnover
- -
11.37%
12.3%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
798
776
- -
- -
2,995
2025
- -
- -
- -
- -
3,364
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7.26
5.77
- -
- -
17.29
2025
- -
- -
- -
- -
47.32
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Ryoji Yanashima
Full Time Employees
57
Sector
Technology services
Industry
Data processing services
Address
Roppongi Yamada Building Tokyo TY Japan 106-0032
IPO Date
Oct 24, 2019
Business
Intimate Merger, Inc. is a Japan-based technology company specializing in data management platforms and data utilization services for marketing companies. The company develops and provides its core products including IM-DMP, a comprehensive data management platform leveraging approximately 1 billion unique monthly audience data points covering about 90% of Japan's internet users; IM-UID, a proprietary universal identifier solution for post-cookie targeting in privacy-conscious environments; and IM-CMP, a data use consent management platform tailored for media companies. Additionally, Intimate Merger offers a broad range of consulting and marketing support services such as offline marketing, effect measurement, lead generation, risk management, data-based advertisement distribution, post-cookie ad network services, performance-based display advertising management, and company list generation. Founded in 2013, the company is headquartered in Tokyo, Japan. Recent major developments include the continued expansion and enhancement of its data platforms, with the launch of advanced AI-driven analytics capabilities integrated into IM-DMP to improve data-driven marketing effectiveness. Intimate Merger has also positioned itself strategically by providing privacy-compliant, cookie-less targeting solutions in response to regulatory and industry shifts away from traditional cookies, specifically through its IM-UID solution. The company has strengthened its consulting and implementation support services across diverse "X-Tech" sectors such as Ad Tech, Sales Tech, Fin Tech, and Health Tech, focusing on enabling clients’ digital transformation and data utilization strategies. These strategic initiatives and technology enhancements reinforce its role as Japan's leading data marketing company by market adoption. Intimate Merger operates primarily within Japan, serving advertising agencies, media companies, tool vendors, and other data management platforms, with an industry focus on information technology services and computing infrastructure. It is a subsidiary of FreakOut Holdings, Inc. and maintains a workforce of around 55 employees. The company's products and services target a broad spectrum of marketing and business clients who rely on precise data-driven marketing and audience analysis to optimize their campaigns and business growth. This comprehensive portfolio of data management platforms, consulting, and privacy-conscious targeting solutions underscores Intimate Merger’s strategic emphasis on integrating advanced technology and compliance in the evolving data marketing ecosystem while sustaining its market-leading position in Japan’s data-driven advertising industry.