Intimate Merger, Inc.

7072・Growth Market・Services

Official website

Intimate Merger, Inc.

7072・Growth Market・Services

Official website

Intimate Merger, Inc.7072

Reference Indicators

Market Cap

32¥100M

P/E (Forecast)

16.9x

P/B

2.1x

Dividend Yield (Forecast)

0.00%

ROE

10.0%

EV/EBITDA

7.2x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	2,017	2,800	2,982	2,995	3,363
Cost of Sales	1,414	2,096	2,201	2,250	2,477
Gross Profit	602	704	780	744	886
SG&A Expenses	550	609	641	658	658
Operating Income	51	94	138	86	227
Non-operating Income	1	0	0	2	3
Non-operating Expenses	13	2	0	1	1
Ordinary Income	39	92	139	86	229
Extraordinary Income	19	—	—	—	—
Extraordinary Losses	14	—	—	—	—
Pre-tax Income	44	92	139	86	229
Income Taxes	20	26	38	26	72
Net Income	29	70	100	57	153
EBITDA	54	97	141	88	229
Gross Margin	29.9%	25.1%	26.2%	24.9%	26.4%
Operating Margin	2.6%	3.4%	4.7%	2.9%	6.8%
ROA	1.7%	3.6%	4.8%	2.7%	7.0%
ROE	2.4%	5.2%	6.9%	3.7%	9.9%