Loading...
XJPX2170
Market cap347mUSD
Jan 17, Last price  
530.00JPY
1D
-1.85%
1Q
-11.67%
Jan 2017
23.54%
IPO
84.35%
Name

Link and Motivation Inc

Chart & Performance

D1W1MN
XJPX:2170 chart
P/E
19.10
P/S
1.60
EPS
27.75
Div Yield, %
2.13%
Shrs. gr., 5y
1.08%
Rev. gr., 5y
-3.19%
Revenues
33.97b
+3.64%
6,356,468,0008,184,955,0008,275,839,0007,167,451,0007,098,607,00010,507,349,00018,705,980,00022,383,970,00028,873,762,00031,950,894,00033,917,602,00036,894,000,00039,941,000,00038,191,000,00035,278,000,00032,644,000,00032,776,000,00033,969,000,000
Net income
2.84b
+38.10%
464,179,000743,454,000818,453,000-503,149,000585,170,000596,848,000708,472,000832,385,000931,259,000-316,521,0001,353,717,0002,107,000,0001,945,000,0001,086,000,000-930,000,000918,000,0002,058,000,0002,842,000,000
CFO
4.34b
+22.31%
474,320,000937,911,000765,335,000258,199,0001,084,407,000747,824,0001,137,772,000461,945,0001,120,077,0001,558,310,0001,834,185,0002,944,000,0003,611,000,0003,827,000,0003,970,000,0004,316,000,0003,550,000,0004,342,000,000
Dividend
Dec 27, 20240 JPY/sh
Earnings
Feb 11, 2025

Profile

Link and Motivation Inc. provides consulting and cloud services in Japan. It offers consulting, training package, and cloud services for employee engagement; corporate branding services; personnel placement and temp staff services; and venture incubation services, as well as operates career schools and examination preparatory schools. Link and Motivation Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.
URL
https://www.lmi.ne.jp/
IPO date
Dec 17, 2007
Employees
1,505
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
33,969,000
3.64%
32,776,000
0.40%
Cost of revenue
29,393,000
30,829,000
Unusual Expense (Income)
NOPBT
4,576,000
1,947,000
NOPBT Margin
13.47%
5.94%
Operating Taxes
1,430,000
1,310,000
Tax Rate
31.25%
67.28%
NOPAT
3,146,000
637,000
Net income
2,842,000
38.10%
2,058,000
124.18%
Dividends
(1,156,000)
(847,000)
Dividend yield
1.86%
1.18%
Proceeds from repurchase of equity
(1,329,000)
BB yield
2.14%
Debt
Debt current
7,163,000
5,969,000
Long-term debt
7,607,000
8,885,000
Deferred revenue
4,000
318,000
Other long-term liabilities
458,000
128,000
Net debt
6,512,000
6,795,000
Cash flow
Cash from operating activities
4,342,000
3,550,000
CAPEX
(656,000)
(1,033,000)
Cash from investing activities
286,000
(269,000)
Cash from financing activities
(3,353,000)
(2,085,000)
FCF
2,507,000
1,516,000
Balance
Cash
7,389,000
6,124,000
Long term investments
869,000
1,935,000
Excess cash
6,559,550
6,420,200
Stockholders' equity
11,550,000
9,052,000
Invested Capital
17,905,450
15,782,800
ROIC
18.68%
3.97%
ROCE
18.41%
8.66%
EV
Common stock shares outstanding
111,437
111,562
Price
557.00
-13.64%
645.00
17.27%
Market cap
62,070,646
-13.74%
71,957,202
24.31%
EV
71,356,646
82,788,202
EBITDA
6,264,000
3,671,000
EV/EBITDA
11.39
22.55
Interest
72,000
146,000
Interest/NOPBT
1.57%
7.50%