GURUFOCUS.COM » STOCK LIST » Technology » Software » Intimate Merger Inc (TSE:7072) » Definitions » Piotroski F-Score

Intimate Merger (TSE:7072) Piotroski F-Score : 5 (As of Apr. 07, 2025)


View and export this data going back to 2019. Start your Free Trial

What is Intimate Merger Piotroski F-Score?

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Intimate Merger has an F-score of 5 indicating the company's financial situation is typical for a stable company.

The historical rank and industry rank for Intimate Merger's Piotroski F-Score or its related term are showing as below:

TSE:7072' s Piotroski F-Score Range Over the Past 10 Years
Min: 2   Med: 6   Max: 8
Current: 5

During the past 8 years, the highest Piotroski F-Score of Intimate Merger was 8. The lowest was 2. And the median was 6.


Intimate Merger Piotroski F-Score Historical Data

The historical data trend for Intimate Merger's Piotroski F-Score 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.

* Premium members only.

Intimate Merger Piotroski F-Score Chart

Intimate Merger Annual Data
Trend Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24
Piotroski F-Score
Get a 7-Day Free Trial 2.00 4.00 6.00 7.00 5.00

Intimate Merger Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
Piotroski F-Score 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 7.00 - - 5.00

Competitive Comparison of Intimate Merger's Piotroski F-Score

For the Information Technology Services subindustry, Intimate Merger's Piotroski F-Score, along with its competitors' market caps and Piotroski F-Score 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's Piotroski F-Score Distribution in the Software Industry

For the Software industry and Technology sector, Intimate Merger's Piotroski F-Score distribution charts can be found below:

* The bar in red indicates where Intimate Merger's Piotroski F-Score falls into.


;
;

How is the Piotroski F-Score calculated?

* 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.

This Year (Sep24) TTM:Last Year (Sep23) TTM:
Net Income was 円57 Mil.
Cash Flow from Operations was 円10 Mil.
Revenue was 円2,995 Mil.
Gross Profit was 円745 Mil.
Average Total Assets from the begining of this year (Sep23)
to the end of this year (Sep24) was (2093.09 + 2122.1) / 2 = 円2107.595 Mil.
Total Assets at the begining of this year (Sep23) was 円2,093 Mil.
Long-Term Debt & Capital Lease Obligation was 円100 Mil.
Total Current Assets was 円2,050 Mil.
Total Current Liabilities was 円411 Mil.
Net Income was 円101 Mil.

Revenue was 円2,982 Mil.
Gross Profit was 円781 Mil.
Average Total Assets from the begining of last year (Sep22)
to the end of last year (Sep23) was (1987.606 + 2093.09) / 2 = 円2040.348 Mil.
Total Assets at the begining of last year (Sep22) was 円1,988 Mil.
Long-Term Debt & Capital Lease Obligation was 円100 Mil.
Total Current Assets was 円2,018 Mil.
Total Current Liabilities was 円456 Mil.

*Note: If the latest quarterly/semi-annual/annual total assets data is 0, then we will use previous quarterly/semi-annual/annual data for all the items in the balance sheet.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Intimate Merger's current Net Income (TTM) was 57. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Intimate Merger's current Cash Flow from Operations (TTM) was 10. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year's return on assets (1) to last year's return on assets.

Score 1 if it's higher, 0 if it's lower.

ROA (This Year)=Net Income/Total Assets (Sep23)
=57.205/2093.09
=0.02733041

ROA (Last Year)=Net Income/Total Assets (Sep22)
=100.883/1987.606
=0.05075604

Intimate Merger's return on assets of this year was 0.02733041. Intimate Merger's return on assets of last year was 0.05075604. ==> Last year is higher ==> Score 0.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Intimate Merger's current Net Income (TTM) was 57. Intimate Merger's current Cash Flow from Operations (TTM) was 10. ==> 10 <= 57 ==> CFROA <= ROA ==> Score 0.

Funding

Question 5. Change in Gearing or Leverage

Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Sep24)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Sep23 to Sep24
=100/2107.595
=0.04744745

Gearing (Last Year: Sep23)=Long-Term Debt & Capital Lease Obligation/Average Total Assets from Sep22 to Sep23
=100/2040.348
=0.04901125

Intimate Merger's gearing of this year was 0.04744745. Intimate Merger's gearing of last year was 0.04901125. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.

Score 1 if this year's current ratio is higher, 0 if it's lower

Current Ratio (This Year: Sep24)=Total Current Assets/Total Current Liabilities
=2049.819/411.497
=4.98137046

Current Ratio (Last Year: Sep23)=Total Current Assets/Total Current Liabilities
=2018.152/455.632
=4.42934649

Intimate Merger's current ratio of this year was 4.98137046. Intimate Merger's current ratio of last year was 4.42934649. ==> This year's current ratio is higher. ==> Score 1.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Intimate Merger's number of shares in issue this year was 3.367. Intimate Merger's number of shares in issue last year was 3.368. ==> There is smaller number of shares in issue this year, or the same. ==> Score 1.

Efficiency

Question 8. Change in Gross Margin

Compare this year's gross margin (Gross Profit divided by sales) to last year's.

Score 1 if this year's gross margin is higher, 0 if it's lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=744.84/2995.252
=0.24867357

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=780.545/2982.406
=0.26171655

Intimate Merger's gross margin of this year was 0.24867357. Intimate Merger's gross margin of last year was 0.26171655. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.

Score 1 if this year's asset turnover ratio is higher, 0 if it's lower

Asset Turnover (This Year)=Revenue/Total Assets at the Beginning of This Year (Sep23)
=2995.252/2093.09
=1.43101921

Asset Turnover (Last Year)=Revenue/Total Assets at the Beginning of Last Year (Sep22)
=2982.406/1987.606
=1.50050161

Intimate Merger's asset turnover of this year was 1.43101921. Intimate Merger's asset turnover of last year was 1.50050161. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+0+0+1+1+1+0+0
=5

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Intimate Merger has an F-score of 5 indicating the company's financial situation is typical for a stable company.

Intimate Merger  (TSE:7072) Piotroski F-Score Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Intimate Merger Piotroski F-Score Related Terms

Thank you for viewing the detailed overview of Intimate Merger's Piotroski F-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Intimate Merger Business Description

Traded in Other Exchanges
N/A
Address
3-5-27 Roppongi, Roppongi Yamada Building, 4th Floor, Minato-ku, Tokyo, JPN, 106-0032
Intimate Merger Inc is engaged in data management platform business. The company provides data management platform, and data utilization consulting services for advertising agencies, ,edia, tool vendors, and select data management platform.

Intimate Merger Headlines

No Headlines