Link and Motivation Inc. (TYO:2170)
Japan · Delayed Price · Currency is JPY 715.00
+18.00 (2.58%)
Aug 27, 2026, 10:14 AM JST
Link and Motivation Financials Overview
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 43,854 | 41,522 | 37,458 | 33,969 | 32,776 | 32,644 |
Revenue Growth | 11.33% | 10.85% | 10.27% | 3.64% | 0.40% | -7.47% |
Gross Profit Gross Profit Growth | 24,211 | 22,605 | 19,884 | 17,705 | 16,068 | 15,340 |
Operating Income Operating Income Growth | 5,778 | 5,707 | 5,612 | 4,881 | 3,985 | 2,795 |
Net Income Net Income Growth | 1,645 | 1,621 | 3,691 | 2,842 | 1,941 | 918 |
Earnings Per Share EPS Growth | 15.04 | 14.94 | 34.37 | 25.48 | 17.38 | 8.72 |
EPS Growth | -57.98% | -56.52% | 34.91% | 46.58% | 99.27% | - |
| Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
| Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Individual Development Division Individual Development Division Growth | 6,083 | 6,421 | 6,418 | 6,960 | 7,471 |
Others Others Growth | 74 | 55 | 47 | 28 | 18 |
Organization Development Division Organization Development Division Growth | 16,845 | 14,854 | 12,891 | 12,092 | 10,819 |
Unallocated Adjustment Unallocated Adjustment Growth | -780 | -695 | -786 | -868 | -708 |
Matching Division Matching Division Growth | 19,300 | 16,821 | 15,398 | 14,564 | 15,043 |
Total Total Growth | 41,522 | 37,456 | 33,968 | 32,776 | 32,643 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 7,865 | 11,374 | 8,607 | 7,389 | 6,112 | 4,917 |
Total Debt Total Debt Growth | 18,128 | 15,540 | 11,629 | 11,096 | 11,125 | 13,885 |
Net Cash (Debt) Net Cash Growth | -10,263 | -4,166 | -3,022 | -3,707 | -5,013 | -8,968 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -93.87 | -38.45 | -28.14 | -33.27 | -44.93 | -85.21 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 5,953 | 5,246 | 5,638 | 4,342 | 3,550 | 4,316 |
Capital Expenditures CapEx Growth | -67 | -87 | -173 | -123 | -135 | -330 |
Free Cash Flow Free Cash Flow Growth | 5,886 | 5,159 | 5,465 | 4,219 | 3,415 | 3,986 |
Free Cash Flow Growth | 14.18% | -5.60% | 29.53% | 23.54% | -14.32% | 6.35% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 55.21% | 54.44% | 53.08% | 52.12% | 49.02% | 46.99% |
Operating Margin | 13.18% | 13.74% | 14.98% | 14.37% | 12.16% | 8.56% |
Pretax Margin | 9.72% | 10.17% | 14.47% | 13.44% | 10.68% | 5.83% |
Profit Margin | 3.75% | 3.90% | 9.85% | 8.37% | 5.92% | 2.81% |
FCF Margin | 13.42% | 12.43% | 14.59% | 12.42% | 10.42% | 12.21% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 27, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Dividend Per Share Dividend Per Share Growth | 16.400 | 16.000 | 12.200 | 11.300 | 7.700 | 7.400 |
Dividend Per Share Growth | 7.89% | 31.15% | 7.96% | 46.75% | 4.05% | 2.78% |
Dividend Yield | 2.30% | 3.18% | 2.15% | 2.17% | 1.31% | 1.49% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 27, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 46.35 | 34.97 | 17.11 | 21.88 | 36.67 | 62.86 |
Forward PE | 19.28 | 12.32 | 15.89 | 20.32 | 26.29 | 30.22 |
P/FCF Ratio | 12.62 | 10.99 | 11.55 | 14.74 | 20.84 | 14.48 |
PS Ratio | 1.69 | 1.37 | 1.69 | 1.83 | 2.17 | 1.77 |