Link and Motivation Inc
TSE:2170

Watchlist Manager
Link and Motivation Inc Logo
Link and Motivation Inc
TSE:2170
Watchlist
Price: 524 JPY 1.95% Market Closed
Market Cap: 53.7B JPY

Relative Value

The Relative Value of one Link and Motivation Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 524 JPY, Link and Motivation Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Link and Motivation Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
39
Median 3Y
1.6
Median 5Y
1.6
Industry
1.3
Forward
1.4
vs History
65
vs Industry
41
Median 3Y
18
Median 5Y
18
Industry
18.5
Forward
13.8
vs History
92
vs Industry
47
Median 3Y
11.3
Median 5Y
13.8
Industry
12.6
vs History
49
vs Industry
43
Median 3Y
12.6
Median 5Y
11.6
Industry
16.9
vs History
93
vs Industry
16
Median 3Y
5.1
Median 5Y
6.1
Industry
2.5
vs History
65
vs Industry
38
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
1.4
vs History
74
vs Industry
46
Median 3Y
2.9
Median 5Y
3.1
Industry
3.3
vs History
84
vs Industry
46
Median 3Y
8.2
Median 5Y
9.4
Industry
9.8
Forward
7.7
vs History
87
vs Industry
45
Median 3Y
11.3
Median 5Y
12.8
Industry
12.3
vs History
90
vs Industry
45
Median 3Y
11.2
Median 5Y
13.9
Industry
11.8
vs History
92
vs Industry
40
Median 3Y
13.3
Median 5Y
17.5
Industry
13.8
vs History
90
vs Industry
28
Median 3Y
2.4
Median 5Y
2.5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Link and Motivation Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Link and Motivation Inc
TSE:2170
58.1B JPY 1.4 15.6 7.4 9.7
JP
Recruit Holdings Co Ltd
TSE:6098
13.2T JPY 3.7 30.4 19.9 23.9
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 109 8.4 18.8
CH
Adecco Group AG
SIX:ADEN
4.1B CHF 0.2 15.7 8.7 12.1
US
Robert Half Inc
SWB:RHJ
4B EUR 0.9 29.9 25.1 36.2
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.4 39.6 40.3
JP
Persol Holdings Co Ltd
TSE:2181
656.1B JPY 0.4 17.1 6.2 9.6
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.3 6.4 8.1
PL
Benefit Systems SA
WSE:BFT
11.8B PLN 2.9 22.5 11.8 19.5
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 22.1 11.5 14.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Link and Motivation Inc
TSE:2170
Average EV/EBITDA: 14.7
7.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
19.9
12%
1.7
NL
R
Randstad NV
AEX:RAND
8.4
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.7
8%
1.1
US
R
Robert Half Inc
SWB:RHJ
25.1
13%
1.9
CN
5
51job Inc
F:IWQ
39.6
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.2
8%
0.8
US
Korn Ferry
NYSE:KFY
6.4
9%
0.7
PL
B
Benefit Systems SA
WSE:BFT
11.8
26%
0.5
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.5
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Link and Motivation Inc
TSE:2170
Average EV/EBIT: 19.3
9.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
23.9
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.8
18%
1
CH
A
Adecco Group AG
SIX:ADEN
12.1
14%
0.9
US
R
Robert Half Inc
SWB:RHJ
36.2
14%
2.6
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.6
N/A N/A
US
Korn Ferry
NYSE:KFY
8.1
10%
0.8
PL
B
Benefit Systems SA
WSE:BFT
19.5
27%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.9
1%
14.9