Link and Motivation Inc. (TYO:2170)
Japan flag Japan · Delayed Price · Currency is JPY
544.00
+12.00 (2.26%)
At close: Mar 27, 2026

Link and Motivation Statistics

Total Valuation

TYO:2170 has a market cap or net worth of JPY 59.94 billion. The enterprise value is 67.33 billion.

Market Cap59.94B
Enterprise Value 67.33B

Important Dates

The next confirmed earnings date is Thursday, May 14, 2026.

Earnings Date May 14, 2026
Ex-Dividend Date Mar 30, 2026

Share Statistics

TYO:2170 has 110.18 million shares outstanding. The number of shares has increased by 0.90% in one year.

Current Share Class 110.18M
Shares Outstanding 110.18M
Shares Change (YoY) +0.90%
Shares Change (QoQ) +1.19%
Owned by Insiders (%) 49.19%
Owned by Institutions (%) 4.66%
Float 47.12M

Valuation Ratios

The trailing PE ratio is 36.41 and the forward PE ratio is 17.27.

PE Ratio 36.41
Forward PE 17.27
PS Ratio 1.44
PB Ratio 3.56
P/TBV Ratio n/a
P/FCF Ratio 11.62
P/OCF Ratio 11.43
PEG Ratio n/a
Financial Ratio History

Enterprise Valuation

The stock's EV/EBITDA ratio is 8.78, with an EV/FCF ratio of 13.05.

EV / Earnings 41.54
EV / Sales 1.62
EV / EBITDA 8.78
EV / EBIT 11.50
EV / FCF 13.05

Financial Position

The company has a current ratio of 1.25, with a Debt / Equity ratio of 0.92.

Current Ratio 1.25
Quick Ratio 1.18
Debt / Equity 0.92
Debt / EBITDA 2.07
Debt / FCF 3.01
Interest Coverage 38.56

Financial Efficiency

Return on equity (ROE) is 12.94% and return on invested capital (ROIC) is 9.09%.

Return on Equity (ROE) 12.94%
Return on Assets (ROA) 9.62%
Return on Invested Capital (ROIC) 9.09%
Return on Capital Employed (ROCE) 21.19%
Weighted Average Cost of Capital (WACC) 5.60%
Revenue Per Employee 25.49M
Profits Per Employee 995,089
Employee Count1,484
Asset Turnover 1.12
Inventory Turnover 70.72

Taxes

In the past 12 months, TYO:2170 has paid 2.20 billion in taxes.

Income Tax 2.20B
Effective Tax Rate 52.17%

Stock Price Statistics

The stock price has increased by +3.82% in the last 52 weeks. The beta is 0.49, so TYO:2170's price volatility has been lower than the market average.

Beta (5Y) 0.49
52-Week Price Change +3.82%
50-Day Moving Average 533.18
200-Day Moving Average 520.17
Relative Strength Index (RSI) 51.30
Average Volume (20 Days) 563,160

Short Selling Information

Short Interest n/a
Short Previous Month n/a
Short % of Shares Out n/a
Short % of Float n/a
Short Ratio (days to cover) n/a

Income Statement

In the last 12 months, TYO:2170 had revenue of JPY 41.52 billion and earned 1.62 billion in profits. Earnings per share was 14.94.

Revenue41.52B
Gross Profit 22.61B
Operating Income 5.71B
Pretax Income 4.22B
Net Income 1.62B
EBITDA 7.53B
EBIT 5.71B
Earnings Per Share (EPS) 14.94
Full Income Statement

Balance Sheet

The company has 11.37 billion in cash and 15.54 billion in debt, with a net cash position of -4.17 billion or -37.81 per share.

Cash & Cash Equivalents 11.37B
Total Debt 15.54B
Net Cash -4.17B
Net Cash Per Share -37.81
Equity (Book Value) 16.82B
Book Value Per Share 122.50
Working Capital 3.49B
Full Balance Sheet

Cash Flow

In the last 12 months, operating cash flow was 5.25 billion and capital expenditures -87.00 million, giving a free cash flow of 5.16 billion.

Operating Cash Flow 5.25B
Capital Expenditures -87.00M
Depreciation & Amortization 1.82B
Net Borrowing 1.87B
Free Cash Flow 5.16B
FCF Per Share 46.82
Full Cash Flow Statement

Margins

Gross margin is 54.44%, with operating and profit margins of 13.74% and 3.90%.

Gross Margin 54.44%
Operating Margin 13.74%
Pretax Margin 10.17%
Profit Margin 3.90%
EBITDA Margin 18.12%
EBIT Margin 13.74%
FCF Margin 12.42%

Dividends & Yields

This stock pays an annual dividend of 16.40, which amounts to a dividend yield of 3.01%.

Dividend Per Share 16.40
Dividend Yield 3.01%
Dividend Growth (YoY) 22.73%
Years of Dividend Growth 5
Payout Ratio 100.80%
Buyback Yield -0.90%
Shareholder Yield 2.11%
Earnings Yield 2.70%
FCF Yield 8.61%
Dividend Details

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value
Lynch Upside
Graham Number
Graham Upside

Stock Splits

The last stock split was on March 27, 2014. It was a forward split with a ratio of 100.

Last Split Date Mar 27, 2014
Split Type Forward
Split Ratio 100

Scores

TYO:2170 has an Altman Z-Score of 3.29 and a Piotroski F-Score of 5.

Altman Z-Score 3.29
Piotroski F-Score 5