Subscribe

Relo Group, Inc. (8876.T)

JPY2,042.50 +12.50 (+0.62%)
JP JPX Industrials Specialty Business Services
Address 4-3-23, Shinjuku 160-0022
Tokyo, JP
CEO Kenichi Nakamura
Website relo.jp
IPO 2010-02-22
ISIN JP3755200007

Explore sections of this company profile

Also trades on Other OTC · RELOF (USD) Tokyo Stock Exchange · 8876.T (JPY)
Description

Relo Group, Inc., based in Tokyo, Japan, provides an extensive range of corporate employee benefits and assistance programs. Its services encompass the management of leased corporate residences and broader residential property administration. The company also offers various life-enriching support services, including leisure and lodging arrangements, professional development opportunities, health screenings, childcare, and elder care solutions. For global transitions, Relo Group facilitates international relocations, handling aspects such as visa applications, medical check-ups, immunizations, and the coordination of overseas household moves. This support also extends to creating international transfer policies, arranging business travel, and maintaining homes during an employee's assignment abroad. Furthermore, the company operates resorts and participates in the insurance sector. Founded in 1967, the entity changed its name from Relo Holdings, Inc. to Relo Group, Inc. in July 2016.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,042.50 +12.50 (+0.62%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
497.5K
Beta
0.35
Float Shares
85.23M
Free Float %
56.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.02% +4.15% +0.99% +8.93% +13.65% +17.68% +15.90% -4.39% -5.39% +29.28% +1,284.38%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,042.50
DCF (Unlevered) 7,909.48 +287.2%
DCF (Levered) 5,626.63 +175.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 0 -1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.41
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Business Services: +7.6%
    +5.7% Q1'26: +10.5% (vs Q1'25)
  • EPS growth Specialty Business Services: +24.4%
    -52.0% Q1'26: +2.4% (vs Q1'25)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +13.3% Q1'26: +1.6% (vs Q1'25)
  • EBIT margin Specialty Business Services: +9.0%
    +21.0% Q1'26: +23.1% (vs Q1'25)
  • ROIC Specialty Business Services: +7.8%
    +20.4% Q1'26: +23.2% (vs Q1'25)
  • Share dilution Specialty Business Services: +0.4%
    -0.4% Q1'26: -2.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    1.64× Q1'26: 1.43× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 77% × Ke + 23% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,831.21 Current price: 2,042.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
3 EPS Ana.
Mar 2027
1 Rev. Ana.
2 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
160.05B
est: 159.00B (+0.7%)
183.28B
est: 190.44B (-3.8%)
205.12B
est: 205.07B (+0.0%)
225.44B
est: 227.72B (-1.0%)
250.86B
est: 250.77B (+0.0%)
313.02B
est: 305.50B (+2.5%)
333.60B
est: 320.73B (+4.0%)
156.57B
est: 162.03B (-3.4%)
123.70B
est: 124.67B (-0.8%)
132.58B
est: 136.53B (-2.9%)
142.91B
est: 142.27B (+0.4%)
150.79B
148.22B – 154.15B
+6.0% YoY
158.89B
156.87B – 161.03B
+5.4% YoY
167.26B
163.05B – 171.70B
+5.3% YoY
176.60B
174.65B – 178.55B
+5.6% YoY
184.40B
182.05B – 186.88B
+4.4% YoY
EBITDA
10.48B
est: 42.95B (-75.6%)
12.60B
est: 51.44B (-75.5%)
15.29B
est: 55.40B (-72.4%)
18.04B
est: 61.51B (-70.7%)
21.38B
est: 67.74B (-68.4%)
16.27B
est: 82.52B (-80.3%)
20.73B
est: 86.64B (-76.1%)
27.55B
est: 43.77B (-37.1%)
32.41B
est: 33.68B (-3.8%)
-1.46B
est: 26.86B (-105.4%)
70.71B
est: 27.99B (+152.6%)
29.67B
29.16B – 30.33B
+6.0% YoY
31.26B
30.86B – 31.68B
+5.4% YoY
32.91B
32.08B – 33.78B
+5.3% YoY
34.75B
34.36B – 35.13B
+5.6% YoY
36.28B
35.82B – 36.77B
+4.4% YoY
EBIT
9.38B
est: 30.55B (-69.3%)
11.25B
est: 36.59B (-69.2%)
13.74B
est: 39.41B (-65.1%)
16.25B
est: 43.76B (-62.9%)
19.25B
est: 48.19B (-60.1%)
11.77B
est: 58.70B (-80.0%)
15.73B
est: 61.63B (-74.5%)
20.76B
est: 31.13B (-33.3%)
26.78B
est: 23.96B (+11.8%)
-18.10B
est: 17.29B (-204.7%)
53.36B
est: 18.02B (+196.2%)
19.09B
18.77B – 19.52B
+6.0% YoY
20.12B
19.86B – 20.39B
+5.4% YoY
21.18B
20.65B – 21.74B
+5.3% YoY
22.36B
22.12B – 22.61B
+5.6% YoY
23.35B
23.05B – 23.66B
+4.4% YoY
Net Income
6.09B
est: 6.70B (-9.2%)
7.16B
est: 8.58B (-16.6%)
9.15B
est: 9.81B (-6.7%)
10.78B
est: 11.45B (-5.8%)
13.01B
est: 13.59B (-4.3%)
3.82B
est: 14.43B (-73.5%)
9.35B
est: 8.71B (+7.4%)
15.64B
est: 11.97B (+30.7%)
20.89B
est: 22.09B (-5.5%)
-27.81B
est: -8.09B (-243.8%)
43.32B
est: 36.79B (+17.7%)
22.34B
21.96B – 22.72B
-39.3% YoY
24.45B
24.43B – 24.46B
+9.4% YoY
26.86B
26.07B – 27.64B
+9.8% YoY
30.06B
29.55B – 30.57B
+11.9% YoY
32.36B
31.82B – 32.92B
+7.6% YoY
SGA
13.71B
est: 48.27B (-71.6%)
16.42B
est: 57.82B (-71.6%)
19.00B
est: 62.26B (-69.5%)
23.23B
est: 69.14B (-66.4%)
27.04B
est: 76.13B (-64.5%)
42.20B
est: 92.75B (-54.5%)
46.86B
est: 97.37B (-51.9%)
46.32B
est: 49.19B (-5.8%)
31.88B
est: 37.85B (-15.8%)
32.37B
est: 32.52B (-0.5%)
36.15B
est: 33.89B (+6.7%)
35.92B
35.31B – 36.72B
+6.0% YoY
37.85B
37.37B – 38.36B
+5.4% YoY
39.84B
38.84B – 40.90B
+5.3% YoY
42.07B
41.60B – 42.53B
+5.6% YoY
43.93B
43.37B – 44.52B
+4.4% YoY
EPS
41.31
est: 42.08 (-1.8%)
49.26
est: 53.91 (-8.6%)
61.47
est: 61.59 (-0.2%)
71.90
est: 71.88 (+0.0%)
87.20
est: 85.33 (+2.2%)
25.35
est: 90.62 (-72.0%)
61.88
est: 54.70 (+13.1%)
102.79
est: 75.14 (+36.8%)
104.92
est: 138.17 (-24.1%)
-181.92
est: -50.77 (-258.3%)
286.85
est: 230.93 (+24.2%)
139.83
137.90 – 142.70
-39.4% YoY
153.53
153.43 – 153.63
+9.8% YoY
167.17
163.70 – 173.60
+8.9% YoY
188.70
185.57 – 192.00
+12.9% YoY
203.20
199.83 – 206.75
+7.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-12 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-15 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
21.90B
OE per share TTM
137.87
Owner's Yield
7.56%
Maintenance CapEx ratio
16.10%
Maint CapEx / Avg PPE
17.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
10.23M
Shares Outstanding
151.07M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akifumi Kajiyama Executive Officer
Ayumu Kuniya Executive Officer
Katsuhiko Koyama Chief HR Officer & Director male
Kenichi Nakamura Chief Executive Officer & Representative Director male
Kenzo Tobashi Executive Officer
Masanori Sasada Founder & Chairman male
Naoyoshi Kuriyama Senior Executive Officer
Shingo Sugiyama Executive Officer male
Takeshi Kawano Chief Operating Officer & Director male
Yasushi Kadota Chief Financial Officer, Chief Information Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits