Intimate Merger (TSE:7072) EBIT: 円258 Mil (TTM As of Mar. 2026)


TSE:7072 Intimate Merger Inc TSE:7072
85 GF Score
Price 円990.00
GF Value 円1,275.75
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Intimate Merger EBIT?

Intimate Merger TSE:7072 +2.06% 85 EBIT is 円258 Mil as of Mar. 2026. GuruFocus rates TSE:7072 with a GF Score™ of 85/100 and a GF Value™ of 円1,275.75 (Modestly Undervalued). The stock has 1 warning sign investors should review.

Intimate Merger's earnings before interest and taxes (EBIT) for the six months ended in Mar. 2026 was 円163 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Mar. 2026 was 円258 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Intimate Merger's annualized ROC % for the quarter that ended in Mar. 2026 was 94.60%. Intimate Merger's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 5,203.90%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Intimate Merger's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 17.47%.


Intimate Merger  (TSE:7072) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Intimate Merger's annualized ROC % for the quarter that ended in Mar. 2026 is calculated as:

ROC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=318.28 * ( 1 - 31.68% )/( (239.029 + 220.684)/ 2 )
=217.448896/229.8565
=94.60 %

where

Invested Capital(Q: Sep. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2191.105 - 386.04 - ( 1625.786 - max(0, 546.329 - 2112.365+1625.786))
=239.029

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2362.298 - 462.793 - ( 1747.968 - max(0, 607.218 - 2286.039+1747.968))
=220.684

Note: The Operating Income data used here is two times the semi-annual (Mar. 2026) data.

2. Joel Greenblatt's definition of Return on Capital:

Intimate Merger's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 is calculated as:

ROC (Joel Greenblatt) %(Q: Mar. 2026 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Sep. 2025  Q: Mar. 2026
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=325.27/( ( (6.638 + max(-45.966, 0)) + (5.863 + max(-58.759, 0)) )/ 2 )
=325.27/( ( 6.638 + 5.863 )/ 2 )
=325.27/6.2505
=5,203.90 %

where Working Capital is:

Working Capital(Q: Sep. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(462.19 + 0.513 + 17.668) - (386.04 + 0 + 140.297)
=-45.966

Working Capital(Q: Mar. 2026 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(500.613 + 1.853 + 26.001) - (462.793 + 0 + 124.433)
=-58.759

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Mar. 2026) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

Intimate Merger's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Mar. 2026 )
=258.347/1478.599
=17.47 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Intimate Merger EBIT Related Terms


Intimate Merger EBIT Historical Data

* Premium members only.

The historical data trend for Intimate Merger's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Intimate Merger EBIT Chart

Intimate Merger Annual Data
Trend Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
EBIT
Get a 7-Day Free Trial Premium Member Only 51.92 94.44 139.07 87.65 230.60

Intimate Merger Semi-Annual Data
Sep17 Sep18 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 65.44 22.21 134.89 95.71 162.64

TSE:7072 vs IBM, ACN, FISV: EBIT Comparison

For the Information Technology Services subindustry, Intimate Merger's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Intimate Merger EV-to-EBIT vs Software Industry

For the Software industry and Technology sector, Intimate Merger's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where Intimate Merger's EV-to-EBIT falls into.


TSE:7072
85GF Score
Intimate Merger Inc TSE:7072
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Intimate Merger EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円258 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of 円258 Mil mean?
Intimate Merger (TSE:7072) has a EBIT of 円258 Mil as of Mar. 2026. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Intimate Merger.
Is Intimate Merger's EBIT too high?
Intimate Merger's current EBIT is 円258 Mil. Overall, Intimate Merger has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Intimate Merger's EBIT compare to IBM and ACN?
Intimate Merger's EBIT of 円258 Mil can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for a Software company?
A good EBIT depends on the Software industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Intimate Merger. Intimate Merger's current EBIT is 円258 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Intimate Merger stock overvalued right now?
Based on GuruFocus' analysis, Intimate Merger (TSE:7072) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,275.75, compared to a current price of 円990.00 — trading 22.4% below its estimated fair value. The current EBIT is 円258 Mil. Intimate Merger's overall GF Score™ is 85/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For Intimate Merger (TSE:7072), the current EBIT is 円258 Mil as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Intimate Merger (TSE:7072) Overvalued in 2026?

Based on GuruFocus' analysis, Intimate Merger stock appears to be undervalued. The current stock price of 円990.00 is trading 22.4% below its estimated GF Value™ of 円1,275.75. GuruFocus considers Intimate Merger to be Modestly Undervalued.

Key valuation signals for TSE:7072:

  • EBIT: 円258 Mil
  • GF Value™: 円1,275.75 vs. price of 円990.00 (22.4% below fair value)
  • GF Score™: 85/100 with 1 warning sign

No single metric tells the full story. See the TSE:7072 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Intimate Merger Business Description

Address 5-27 Roppongi 3-chome, Roppongi Yamada Building, 4th Floor, Minato-ku, Tokyo, JPN, 106-0032
Intimate Merger Inc is engaged in the data management platform business. The company provides a data management platform and data utilization consulting services for advertising agencies, media, tool vendors, and select data management platforms.
85GF Score

Get the complete analysis for TSE:7072

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円990.00
Price
円1,275.75
GF Value