Dashboard
1
Company has very low debt and has enough cash to service the debt requirements
2
Healthy long term growth as Net Sales has grown by an annual rate of 12.73% and Operating profit at 32.06%
3
Positive results in Jun 25
4
With ROE of 6.32%, it has a attractive valuation with a 1.71 Price to Book Value
5
Market Beating Performance
Stock DNA
Commercial Services & Supplies
JPY 4,977 Million (Micro Cap)
27.00
NA
0.00%
-0.97
9.12%
3.32
Revenue and Profits:
Net Sales:
828 Million
(Quarterly Results - Jun 2025)
Net Profit:
33 Million
Total Returns (Price + Dividend) 
TimePeriod
Price Return
Dividend Return
Total Return
3 Months
-36.06%
0%
-36.06%
6 Months
29.63%
0%
29.63%
1 Year
63.9%
0%
63.9%
2 Years
6.37%
0%
6.37%
3 Years
-24.07%
0%
-24.07%
4 Years
-36.21%
0%
-36.21%
5 Years
-32.94%
0%
-32.94%
Intimate Merger, Inc. for the last several years.
Risk Adjusted Returns v/s 
News
No Recent News for the Company
Announcements 
No announcement available
Corporate Actions 
No corporate action available
Quality key factors 
Factor
Value
Sales Growth (5y)
12.73%
EBIT Growth (5y)
32.06%
EBIT to Interest (avg)
100.00
Debt to EBITDA (avg)
0
Net Debt to Equity (avg)
-1.00
Sales to Capital Employed (avg)
1.84
Tax Ratio
32.01%
Dividend Payout Ratio
0
Pledged Shares
0
Institutional Holding
0
ROCE (avg)
1,588.99%
ROE (avg)
4.66%
Valuation key factors
Factor
Value
P/E Ratio
27
Industry P/E
Price to Book Value
1.71
EV to EBIT
7.70
EV to EBITDA
7.59
EV to Capital Employed
454.10
EV to Sales
0.38
PEG Ratio
0.33
Dividend Yield
NA
ROCE (Latest)
5895.10%
ROE (Latest)
6.32%
Technicals key factors
Indicator
Weekly
Monthly
MACD
Mildly Bearish
Bullish
RSI
No Signal
No Signal
Bollinger Bands
Bearish
Mildly Bullish
Moving Averages
Mildly Bullish (Daily)
KST
Mildly Bearish
Bullish
Dow Theory
Mildly Bearish
Mildly Bearish
OBV
Mildly Bearish
Mildly Bearish
Shareholding Snapshot
No data for shareholding present.
Shareholding Compare (%holding) 
No data for shareholding present.
Quarterly Results Snapshot (Consolidated) - Jun'25 - QoQ
Jun'25
Mar'25
Change(%)
Net Sales
827.70
814.60
1.61%
Operating Profit (PBDIT) excl Other Income
48.70
53.50
-8.97%
Interest
0.30
0.30
Exceptional Items
0.00
0.00
Consolidate Net Profit
32.60
35.70
-8.68%
Operating Profit Margin (Excl OI)
58.20%
65.00%
-0.68%
USD in Million.
Net Sales
QoQ Growth in quarter ended Jun 2025 is 1.61% vs -7.41% in Mar 2025
Consolidated Net Profit
QoQ Growth in quarter ended Jun 2025 is -8.68% vs -33.89% in Mar 2025
Annual Results Snapshot (Consolidated) - Sep'24
Sep'24
Sep'23
Change(%)
Net Sales
2,995.30
2,982.40
0.43%
Operating Profit (PBDIT) excl Other Income
88.60
141.60
-37.43%
Interest
1.20
0.00
Exceptional Items
0.00
0.00
Consolidate Net Profit
59.90
101.00
-40.69%
Operating Profit Margin (Excl OI)
28.80%
46.60%
-1.78%
USD in Million.
Net Sales
YoY Growth in year ended Sep 2024 is 0.43% vs 6.49% in Sep 2023
Consolidated Net Profit
YoY Growth in year ended Sep 2024 is -40.69% vs 53.03% in Sep 2023
About Intimate Merger, Inc. 
Intimate Merger, Inc.
Commercial Services & Supplies
No Details Available.
Company Coordinates 
No Company Details Available






