Relo Group, Inc.
TSE:8876.T
1931.5 (JPY) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 132,580 | 123,698 | 156,571 | 333,603 | 313,019 | 250,864 | 225,437 | 205,117 | 183,280 | 160,050 | 125,332 | 115,059 | 112,978 | 108,410.381 | 97,138.394 | 88,305.845 | 79,535.162 | 69,042.937 | 55,131.275 |
Cost of Revenue
| 72,040 | 68,351 | 90,298 | 271,448 | 250,910 | 205,450 | 186,437 | 172,435 | 155,656 | 137,313 | 106,902 | 99,421 | 98,612 | 94,584.721 | 85,950.051 | 77,925.18 | 68,466.474 | 59,098.02 | 47,393.539 |
Gross Profit
| 60,540 | 55,347 | 66,273 | 62,155 | 62,109 | 45,414 | 39,000 | 32,682 | 27,624 | 22,737 | 18,430 | 15,638 | 14,366 | 13,825.66 | 11,188.343 | 10,380.665 | 11,068.688 | 9,944.917 | 7,737.736 |
Gross Profit Ratio
| 0.457 | 0.447 | 0.423 | 0.186 | 0.198 | 0.181 | 0.173 | 0.159 | 0.151 | 0.142 | 0.147 | 0.136 | 0.127 | 0.128 | 0.115 | 0.118 | 0.139 | 0.144 | 0.14 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 35,997 | 35,252 | 51,634 | 49,357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 310 | 259.852 | 204.715 | 108.307 | 92.425 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 2,430 | 2,325 | 2,460 | 2,222 | 2,050 | 1,556 | 1,139 | 974 | 907 | 860 | 767 | 739 | 828.779 | 703.022 | 847.425 | 1,171.668 | 1,047.932 | 540.212 |
SG&A
| 35,997 | 35,252 | 51,634 | 2,460 | 2,222 | 2,050 | 1,556 | 1,139 | 974 | 907 | 860 | 767 | 1,049 | 1,088.631 | 907.737 | 955.732 | 1,264.093 | 1,047.932 | 540.212 |
Other Expenses
| -3,068 | -31,310 | -3,867 | 1,143 | 326 | 234 | 308 | 212 | 116 | 51 | 83 | 62 | 47 | -9.797 | 13.695 | 37.605 | 28.54 | 125.827 | 84.475 |
Operating Expenses
| 32,929 | 32,599 | 47,767 | 49,656 | 44,232 | 27,543 | 23,638 | 19,415 | 16,779 | 13,987 | 11,216 | 9,345 | 4,067 | 4,234.069 | 3,144.412 | 3,312.077 | 3,702.924 | 3,562.047 | 2,640.925 |
Operating Income
| 27,611 | 22,747 | 18,505 | 12,496 | 17,874 | 17,867 | 15,359 | 13,264 | 10,840 | 8,746 | 7,212 | 6,291 | 5,584 | 4,902.773 | 4,419.622 | 3,838.394 | 4,065.067 | 3,301.978 | 2,456.301 |
Operating Income Ratio
| 0.208 | 0.184 | 0.118 | 0.037 | 0.057 | 0.071 | 0.068 | 0.065 | 0.059 | 0.055 | 0.058 | 0.055 | 0.049 | 0.045 | 0.045 | 0.043 | 0.051 | 0.048 | 0.045 |
Total Other Income Expenses Net
| -47,015 | 1,383 | -503 | -1,705 | -6,640 | 1,209 | 722 | 323 | 332 | 592 | 330 | 772 | 446 | 86.37 | 34.669 | -345.043 | -638.075 | -103.87 | -530.832 |
Income Before Tax
| -19,404 | 25,869 | 20,198 | 15,730 | 11,235 | 19,076 | 16,081 | 13,587 | 11,172 | 9,338 | 7,542 | 7,063 | 6,030 | 4,934.879 | 4,454.291 | 3,493.351 | 3,426.992 | 3,198.108 | 1,925.469 |
Income Before Tax Ratio
| -0.146 | 0.209 | 0.129 | 0.047 | 0.036 | 0.076 | 0.071 | 0.066 | 0.061 | 0.058 | 0.06 | 0.061 | 0.053 | 0.046 | 0.046 | 0.04 | 0.043 | 0.046 | 0.035 |
Income Tax Expense
| 7,841 | 9,224 | 4,090 | 6,100 | 6,919 | 5,864 | 5,214 | 4,363 | 3,958 | 3,250 | 2,717 | 2,704 | 2,617 | 2,051.261 | 1,753.703 | 1,584.545 | 1,325.326 | 1,437.571 | 581.503 |
Net Income
| -27,807 | 20,887 | 15,644 | 8,367 | 3,818 | 13,005 | 10,782 | 9,151 | 7,158 | 6,085 | 4,819 | 4,356 | 3,410 | 2,882.246 | 2,701.461 | 1,908.801 | 2,102.512 | 1,755.13 | 1,371.416 |
Net Income Ratio
| -0.21 | 0.169 | 0.1 | 0.025 | 0.012 | 0.052 | 0.048 | 0.045 | 0.039 | 0.038 | 0.038 | 0.038 | 0.03 | 0.027 | 0.028 | 0.022 | 0.026 | 0.025 | 0.025 |
EPS
| -181.92 | 136.61 | 102.79 | 55.35 | 25.35 | 78.9 | 71.9 | 61.47 | 49.26 | 41.32 | 32.96 | 29.78 | 23.31 | 19.26 | 18.69 | 12.82 | 13.88 | 11.64 | 8.91 |
EPS Diluted
| -181.92 | 130.96 | 98.42 | 52.48 | 21.25 | 78.9 | 71.16 | 60.65 | 47.82 | 39.97 | 32.35 | 29.25 | 23.16 | 19.24 | 18.69 | 12.82 | 13.87 | 11.53 | 8.84 |
EBITDA
| 41,559 | 39,260 | 23,605 | 17,878 | 16,275 | 20,004 | 17,156 | 14,813 | 12,191 | 9,845 | 8,106 | 7,068 | 6,335 | 5,643.434 | 5,148.194 | 4,578.294 | 4,773.141 | 3,788.457 | 2,358.344 |
EBITDA Ratio
| 0.313 | 0.262 | 0.177 | 0.065 | 0.08 | 0.089 | 0.084 | 0.078 | 0.072 | 0.069 | 0.074 | 0.069 | 0.103 | 0.099 | 0.095 | 0.087 | 0.102 | 0.101 | 0.103 |