Intimate Merger (TSE:7072) ROC %: 94.60% (As of Mar. 2026)


TSE:7072 Intimate Merger Inc TSE:7072
90 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 ROC %?

Intimate Merger TSE:7072 +2.06% 90 ROC % is 94.60% as of Mar. 2026. GuruFocus rates TSE:7072 with a GF Score™ of 90/100 and a GF Value™ of 円1,275.75 (Modestly Undervalued). The stock has 1 warning sign investors should review.

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Intimate Merger's annualized return on capital (ROC %) for the quarter that ended in Mar. 2026 was 94.60%.

As of today (2026-06-27), Intimate Merger's WACC % is 4.43%. Intimate Merger's ROC % is 79.48% (calculated using TTM income statement data). Intimate Merger generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.


Intimate Merger  (TSE:7072) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Intimate Merger's WACC % is 4.43%. Intimate Merger's ROC % is 79.48% (calculated using TTM income statement data). Intimate Merger generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.


Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


Intimate Merger ROC % Related Terms


Intimate Merger ROC % Historical Data

* Premium members only.

The historical data trend for Intimate Merger's ROC % 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 ROC % Chart

Intimate Merger Annual Data
Trend Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
ROC %
Get a 7-Day Free Trial Premium Member Only 14.09 39.40 54.00 31.90 73.36

Intimate Merger Semi-Annual Data
Sep17 Sep18 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
ROC % 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 46.88 18.54 91.58 60.48 94.60
TSE:7072
90GF Score
Intimate Merger Inc TSE:7072
ROC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Intimate Merger ROC % Calculation

Intimate Merger's annualized Return on Capital (ROC %) for the fiscal year that ended in Sep. 2025 is calculated as:

ROC % (A: Sep. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Sep. 2024 ) + Invested Capital (A: Sep. 2025 ))/ count )
=227.707 * ( 1 - 31.7% )/( (184.955 + 239.029)/ 2 )
=155.523881/211.992
=73.36 %

where

Invested Capital(A: Sep. 2024 )
=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))
=2122.1 - 315.029 - ( 1622.116 - max(0, 411.497 - 2049.819+1622.116))
=184.955

Invested Capital(A: 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

Intimate Merger's annualized Return on Capital (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. The tax rate is limited to between 0% and 100%.

* 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 ROC % →
What does a ROC % of 94.60% mean?
Intimate Merger (TSE:7072) has a ROC % of 94.60% as of Mar. 2026. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Intimate Merger and its competitors.
Is Intimate Merger's ROC % too high?
Intimate Merger's current ROC % is 94.60%. The Software industry median ROC % is 3.11. Intimate Merger's value of 94.60% is 2946.7% above this industry median. Overall, Intimate Merger has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Intimate Merger's ROC % compare to IBM and ACN?
Intimate Merger's ROC % of 94.60% can be compared against companies in the Software industry. The industry median ROC % is 3.11. Intimate Merger's value of 94.60% is 2946.7% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROC % for a Software company?
The median ROC % among Software companies is 3.11, based on 2,830 companies in the industry. Companies in the top quartile (top 25%) have a ROC % significantly above this median, while those in the bottom quartile fall well below. However, ROC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Intimate Merger's current ROC % of 94.60% is 2946.7% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROC % mean?
A high ROC % can signal that a stock is expensive relative to its fundamentals. Return on capital is the ratio of current-period net income to average two-period capital. View historical data on Intimate Merger and its competitors. For the Software industry, the median ROC % is 3.11 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Intimate Merger's current ROC % is 94.60%. 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 ROC % is 94.60% and 2946.7% above the Software industry median of 3.11. Intimate Merger's overall GF Score™ is 90/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROC % calculated?
ROC % is calculated from a company's financial statements. For Intimate Merger (TSE:7072), the current ROC % is 94.60% 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:

  • ROC %: 94.60%
  • GF Value™: 円1,275.75 vs. price of 円990.00 (22.4% below fair value)
  • GF Score™: 90/100 with 1 warning sign
  • Industry Position: 2946.7% above the Software median

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.
90GF Score

Get the complete analysis for TSE:7072

ROC % 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