Intimate Merger (TSE:7072) 3-Year ROIIC % : 161.70% (As of Sep. 2025) — 2014% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:7072 Intimate Merger Inc TSE:7072
84 GF Score
Price 円1,027.00
GF Value 円1,283.19
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Intimate Merger 3-Year ROIIC %?

Intimate Merger TSE:7072 +1.18% 84 3-Year ROIIC % is 161.70 as of Sep. 2025, which is 2014% above its 10-year median of 7.65. GuruFocus rates TSE:7072 with a GF Score™ of 84/100 and a GF Value™ of 円1,283.19 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 2,623 Software companies, Intimate Merger ranks better than 92.49% on this metric.

3-Year Return on Invested Incremental Capital (3-Year ROIIC %) measures the change in earnings as a percentage of change in investment over 3-year. Intimate Merger's 3-Year ROIIC % for the quarter that ended in Sep. 2025 was 161.70%. High ROIIC is generally an indication that your business is capital efficient or has a higher operating leverage.

The industry rank for Intimate Merger's 3-Year ROIIC % or its related term are showing as below:

TSE:7072's 3-Year ROIIC % is ranked better than
92.49% of 2623 companies
in the Software industry
Industry Median: 5.33 vs TSE:7072: 161.70

Intimate Merger  (TSE:7072) 3-Year ROIIC % Explanation

Return on Incremental Invested Capital (ROIIC) is an extension of Return on Investment Capital (ROIC). ROIC % tells investors how efficiently that profitability is earned per dollar of company capital. ROIIC narrows the focus even further and shows how profitable each additional unit of capital investment could be. ROIIC % is a more powerful metric than ROIC because it measures how much money the company can generate going forward on future capital investments.

High ROIIC is generally an indication that your business is capital efficient or has a higher operating leverage.

Be Aware

It's important to keep in mind that when tracking ROIIC, the metric is better suited to forecasting the trend of future returns rather than measuring current return on investment.


Intimate Merger 3-Year ROIIC % Related Terms


Intimate Merger 3-Year ROIIC % Historical Data

* Premium members only.

The historical data trend for Intimate Merger's 3-Year ROIIC % 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 3-Year ROIIC % Chart

Intimate Merger Annual Data
Trend Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
3-Year ROIIC %
Get a 7-Day Free Trial Premium Member Only 46.26 -30.96 -124.22 113.74 161.70

Intimate Merger Semi-Annual Data
Sep17 Sep18 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
3-Year ROIIC % 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 0.00 113.74 0.00 161.70 0.00

TSE:7072 vs IBM, ACN, FISV: 3-Year ROIIC % Comparison

For the Information Technology Services subindustry, Intimate Merger's 3-Year ROIIC %, along with its competitors' market caps and 3-Year ROIIC % 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 3-Year ROIIC % vs Software Industry

For the Software industry and Technology sector, Intimate Merger's 3-Year ROIIC % distribution charts can be found below:

* The bar in red indicates where Intimate Merger's 3-Year ROIIC % falls into.


TSE:7072
84GF Score
Intimate Merger Inc TSE:7072
3-Year ROIIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Intimate Merger 3-Year ROIIC % Calculation

Intimate Merger's 3-Year ROIIC % for the quarter that ended in Sep. 2025 is calculated as:

3-Year ROIIC %=3-Year Incremental Net Operating Profit After Taxes (NOPAT)**/3-Year Incremental Invested Capital**
=( 155.523881 (Sep. 2025) - 67.3626254 (Sep. 2022) )/( 239.029 (Sep. 2025) - 184.508 (Sep. 2022) )
=88.1612556/54.521
=161.70%***

* 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.

** Annual data of NOPAT and Invested Capital was used to calculate 3-Year ROIIC %.
*** Please be aware that the ROIIC (Return on Invested Capital) calculations are based on company-level data using the primary share class. The calculated data provided is for demonstration purposes and may slightly differ from the results displayed in the title due to potential variations caused by currency exchange rate differences throughout the year.

Frequently Asked Questions Learn more about 3-Year ROIIC % →
What does a 3-Year ROIIC % of 161.70 mean?
Intimate Merger (TSE:7072) has a 3-Year ROIIC % of 161.70 as of Sep. 2025. 3-Year ROIIC % measures the change in earnings as a percentage of change in investment over 3-year. View historical data on Intimate Merger and its competitors. This is 2014% above median its historical median of 7.65. According to the industry distribution chart, Intimate Merger ranks #197 out of 2623 companies in the Software industry, placing it in the top 7.5%.
Is Intimate Merger's 3-Year ROIIC % too high?
Intimate Merger's current 3-Year ROIIC % of 161.70 is 2014% above median its 10-year median of 7.65. The Software industry median 3-Year ROIIC % is 5.33. Intimate Merger's value of 161.70 is 2933.8% above this industry median. Based on the distribution chart, Intimate Merger ranks #197 out of 2623 companies in the Software industry, which is in the top quartile — a strong position relative to peers. Overall, Intimate Merger has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Intimate Merger's 3-Year ROIIC % compare to IBM and ACN?
According to the Software industry distribution chart, Intimate Merger ranks #197 out of 2623 companies for 3-Year ROIIC %. This places Intimate Merger in the top 8% of its industry — outperforming the majority of peers. The industry median 3-Year ROIIC % is 5.33. Intimate Merger's value of 161.70 is 2933.8% above this benchmark. While the company's 10-year median is 7.65 vs. the industry median of 5.33, Intimate Merger has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good 3-Year ROIIC % for a Software company?
The median 3-Year ROIIC % among Software companies is 5.33, based on 2,623 companies in the industry. Companies in the top quartile (top 25%) have a 3-Year ROIIC % significantly above this median, while those in the bottom quartile fall well below. However, 3-Year ROIIC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Intimate Merger's current 3-Year ROIIC % of 161.70 is 2933.8% 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 3-Year ROIIC % mean?
A high 3-Year ROIIC % can signal that a stock is expensive relative to its fundamentals. 3-Year ROIIC % measures the change in earnings as a percentage of change in investment over 3-year. View historical data on Intimate Merger and its competitors. For the Software industry, the median 3-Year ROIIC % is 5.33 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Intimate Merger's current 3-Year ROIIC % is 161.70, which is 2014% above median its own 10-year median of 7.65. 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1,283.19, compared to a current price of 円1,027.00 — trading 20% below its estimated fair value. The current 3-Year ROIIC % is 161.70, which is 2014% above median its 10-year median of 7.65 and 2933.8% above the Software industry median of 5.33. Intimate Merger's overall GF Score™ is 84/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is 3-Year ROIIC % calculated?
3-Year ROIIC % is calculated from a company's financial statements. For Intimate Merger (TSE:7072), the current 3-Year ROIIC % is 161.70 as of Sep. 2025. 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1,027.00 is trading 20% below its estimated GF Value™ of 円1,283.19. GuruFocus considers Intimate Merger to be Modestly Undervalued.

Key valuation signals for TSE:7072:

  • 3-Year ROIIC %: 161.70 (2014% above median its 10-year median of 7.65)
  • GF Value™: 円1,283.19 vs. price of 円1,027.00 (20% below fair value)
  • GF Score™: 84/100 with 1 warning sign
  • Industry Position: 2933.8% above the Software median (#197 of 2623)

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.
84GF Score

Get the complete analysis for TSE:7072

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

円1,027.00
Price
円1,283.19
GF Value