LIKE,Inc.
2462・Prime Market・Services
LIKE,Inc.2462
LIKE,Inc.2462
Reference Indicators
Market Cap
311¥100M
P/E (Forecast)
11.4x
P/B
1.5x
Dividend Yield (Forecast)
3.95%
ROE
12.7%
EV/EBITDA
6.4x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 57,642 | 60,015 | 60,469 | 62,336 | 67,315 |
Cost of Sales | 47,497 | 50,355 | 51,224 | 53,528 | 58,055 |
Gross Profit | 10,145 | 9,659 | 9,245 | 8,807 | 9,259 |
SG&A Expenses | 5,906 | 6,079 | 5,911 | 5,856 | 6,278 |
Operating Income | 4,238 | 3,580 | 3,333 | 2,951 | 2,981 |
Non-operating Income | 1,095 | 774 | 744 | 694 | 872 |
Non-operating Expenses | 100 | 99 | 123 | 147 | 186 |
Ordinary Income | 5,234 | 4,255 | 3,953 | 3,498 | 3,668 |
Extraordinary Income | 25 | 0 | 3 | 25 | 184 |
Extraordinary Losses | 39 | 35 | 148 | 95 | 174 |
Pre-tax Income | 5,219 | 4,219 | 3,808 | 3,427 | 3,678 |
Income Taxes | 1,950 | 1,650 | 1,361 | 1,330 | 1,349 |
Net Income | 3,268 | 2,568 | 2,447 | 2,097 | 2,328 |
EBITDA | 6,005 | 5,380 | 4,811 | 4,468 | 4,656 |
Gross Margin | 17.6% | 16.1% | 15.3% | 14.1% | 13.8% |
Operating Margin | 7.4% | 6.0% | 5.5% | 4.7% | 4.4% |
ROA | 8.3% | 6.5% | 6.4% | 5.2% | 5.6% |
ROE | 25.2% | 17.4% | 15.2% | 12.1% | 12.7% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 総合人材サービス事業 | 20,642 | 1,500 | 7.3% |
| 子育て支援サービス事業 | 33,027 | 2,175 | 6.6% |
| 介護関連サービス事業 | 8,564 | 265 | 3.1% |
| その他 | 101 | 137 | 135.6% |