Intimate Merger, Inc.
7072株式会社インティメート・マージャー
Latest half-year results
First half · fiscal year to 2026-09 · filed 2026-05-15For the first half of the fiscal year to 2026-09: Revenue ¥1.8 billion (+6.8% YoY), Ordinary income ¥0.2 billion (+20.7% YoY), Net income ¥0.1 billion (+23.7% YoY).
| This period | Year on year | |
|---|---|---|
| Revenue | ¥1.8bn | +6.8% |
| Ordinary profit | ¥162m | +20.7% |
| Net profit to owners | ¥110m | +23.7% |
From the securities report on EDINET, which states no forecast. History via /v1/companies/7072/earnings-releases.
Financials
Japan GAAP · consolidated · fiscal year to 2025-09-30- Revenue
- ¥3.4bn
- Net income
- ¥153m
- ROE
- 9.9%
- Equity ratio
- 69.1%
- Dividend / share
- —
- Employees
- 57
| Fiscal year | Revenue | Net income | Total assets | Net assets | ROE | EPS | Operating CF |
|---|---|---|---|---|---|---|---|
| 2025-09-30 | ¥3,364m | ¥153m | ¥2,191m | ¥1,556m | 9.9% | ¥47.32 | ¥218m |
| 2024-09-30 | ¥2,995m | ¥57m | ¥2,122m | ¥1,604m | 3.7% | ¥17.29 | ¥10m |
| 2023-09-30 | ¥2,982m | ¥101m | ¥2,093m | ¥1,531m | 6.9% | ¥30.77 | ¥149m |
| 2022-09-30 | ¥2,801m | ¥71m | ¥1,988m | ¥1,418m | 5.2% | ¥21.91 | ¥90m |
| 2021-09-30 | ¥2,017m | ¥30m | ¥1,755m | ¥1,315m | 2.4% | ¥9.72 | ¥98m |
Indicators
Computed by us from filings · fiscal year to 2025-09-30| Metric | Value | Percentile among listed companies |
|---|---|---|
| ROE, % | 9.95 | 58.2 |
| Ordinary margin | 0.0682 | 49.9 |
| Equity ratio, % | 69.1 | 73.1 |
| Revenue growth | 0.123 | 74.9 |
| Net income growth | 1.683 | 91.7 |
| Operating cash flow / assets | 0.0997 | 72.9 |
Results wording balance: +1.00. Proprietary text method; it describes the wording only and does not interpret context.
Interest example: if all ¥100m of reported debt repriced by 50 basis points, a year's interest would rise by ¥1m, 0.2% of operating cash flow. Our arithmetic only, not a forecast: fixed-rate debt and hedges are ignored.
Via /v1/companies/7072/indicators. Descriptive figures, not a rating and not investment advice.
From other filings
As the company states themSegments, votes and tender offers
Stated in EDINET filings/v1/companies/7072/votingOwnership changes
All companies →- 2025-12-10
individual filer filed a correction to a 5% report on Intimate Merger, Inc. (7072).
- 2025-12-09
individual filer raised holdings in Intimate Merger, Inc. (7072) to 14.39% from 13.84%.
- 2025-05-23
DENTSU GROUP INC. filed a correction to a 5% report on Intimate Merger, Inc. (7072).
- 2025-05-22
DENTSU GROUP INC. cut holdings in Intimate Merger, Inc. (7072) to 0.00% from 7.66%, below the 5% threshold.
- 2024-12-13
individual filer reduced holdings in Intimate Merger, Inc. (7072) to 13.84% from 14.61%.
- 2022-12-21
individual filer filed a correction to a 5% report on Intimate Merger, Inc. (7072).
- 2022-12-16
individual filer reduced holdings in Intimate Merger, Inc. (7072) to 14.61% from 15.09%.
- 2021-11-24
DENTSU GROUP INC. filed a correction to a 5% report on Intimate Merger, Inc. (7072).
- 2021-11-19
DENTSU GROUP INC. reduced holdings in Intimate Merger, Inc. (7072) to 7.66% from 11.09%.
- 2021-11-19
Holdings of DENTSU GROUP INC. in Intimate Merger, Inc. (7072) moved below 10% (11.09% -> 7.66%).
Trades by 5% holders
From the 60-day trade tables in 5% reports| Holder | Period | Net shares | Net % of shares | Avg. filed price | Range |
|---|---|---|---|---|---|
| individual filer | 2020-11-06 – 2025-12-05 | +270,500 | +8.25pt | ¥85 | ¥85–85 |
| 株式会社電通グループ | 2021-11-15 – 2025-05-20 | -300,000 | −9.13pt | ¥1,385.26 | ¥906–3,225 |
Net shares and the average are our calculations. Prices are filed prices as stated by the filer, mostly for off-market trades; they are not market prices. Stock lending, custody transfers and option exercises are excluded from net shares. Every row via /v1/companies/7072/trades.
5% filings
Large shareholding reports on 7072| Filed | Filer | Stake | Change | Stated purpose |
|---|---|---|---|---|
| 2025-12-10 | individual filer | 14.39% | +0.55pt | management participation |
| 2025-12-09 | individual filer | 14.39% | +0.55pt | management participation |
| 2025-05-23 | DENTSU GROUP INC. | 0.00% | −7.66pt | business alliance strategic holding |
| 2025-05-22 | DENTSU GROUP INC. | 0.00% | −7.66pt | business alliance strategic holding |
| 2024-12-13 | individual filer | 13.84% | −0.77pt | management participation |
| 2022-12-21 | individual filer | 14.61% | −0.48pt | management participation |
| 2022-12-16 | individual filer | 14.61% | −0.48pt | management participation |
| 2021-11-24 | DENTSU GROUP INC. | 7.66% | −3.43pt | business alliance strategic holding |
| 2021-11-19 | DENTSU GROUP INC. | 7.66% | −3.43pt | business alliance strategic holding |
| 2021-11-19 | individual filer | 15.62% | −0.45pt | management participation |
Cross-shareholdings
From the annual report's status of shareholdings- Listed strategic holdings
- — issues
- Book value
- —
- Sold in the year
- — — issues
- Bought in the year
- — — issues
- Mutual, both reports
- 0
- Held by listed cos.
- 3
Held by: INTAGE HOLDINGS Inc. 4326, SBI Shinsei Bank, Limited 8303, ZETA INC 6031
Purposes, all holdings and mutual flags via /v1/companies/7072/cross-holdings. Share changes include stock splits.
Major shareholders
As of fiscal year end 2025-09-30| Shareholder | Shares | Ratio |
|---|---|---|
| 株式会社フリークアウト・ホールディングス | 1,242,700 | 40.10% |
| individual holder | 421,400 | 13.60% |
| 株式会社ＳＢＩ証券 | 73,671 | 2.38% |
| 楽天証券株式会社 | 64,100 | 2.07% |
| 株式会社インテージホールディングス | 62,000 | 2.00% |
| 株式会社ＳＢＩ新生銀行 | 50,000 | 1.61% |
| ＧＭＯクリック証券株式会社 | 38,100 | 1.23% |
| 松井証券株式会社 | 26,900 | 0.87% |
| 野村證券株式会社 | 23,000 | 0.74% |
| individual holder | 21,400 | 0.69% |
Get this as JSON
GET /v1/companies/7072
GET /v1/companies/7072/financials
GET /v1/companies/7072/details
GET /v1/companies/7072/segments
GET /v1/companies/7072/voting
GET /v1/companies/7072/tender-offers
GET /v1/companies/7072/indicators
GET /v1/companies/7072/earnings-releases
GET /v1/events?ticker=7072
GET /v1/companies/7072/trades
GET /v1/companies/7072/cross-holdings
GET /v1/companies/7072/brief