stockrow
Friday 6 November 2026
Export MRM’s income statement to Excel — free account
MEDIROM Healthcare Technologies Inc. Unsponsored ADR
MRM Consumer Cyclical Personal Services
MEDIROM Healthcare Technologies Inc. Unsponsored ADR’s revenue for fiscal 2024 (year ended December 2024) was $54.8 million, up 13.0% from fiscal 2023.
0.33
0.02
+6.45%
Follow MRM
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM Jun ’25 | Trend | 10 yrs | 2025e | 2026e | 2027e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 31 | 36 | 31 | 49 | 54 | 48 | 55 | 80 | +9.9% | 59 | — | — | +8.2% | |
| Gross margin, % | — | — | — | 27.87 | 24.33 | 12.84 | 26.16 | 27.36 | 22.98 | 27.07 | 20.91 | (0.8) pt | ||||||
| EBT | — | — | — | 1 | 0 | (6) | (4) | 1 | 0 | 0 | (10) | (15.0%) | ||||||
| EBT margin, % | — | — | — | 2.68 | 0.84 | (18.75) | (7.66) | 2.59 | 0.30 | 0.57 | (12.06) | (2.1) pt | ||||||
| Net income | — | — | 0 | 1 | 0 | (5) | (9) | 1 | 1 | 1 | (84) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 7.73 | 8.91 | 7.80 | 10.09 | 10.98 | 9.93 | 10.72 | 0.00 | +5.6% | |||||
| Earnings | — | — | — | — | — | (1.26) | (1.85) | 0.23 | 0.17 | 0.19 | — | n/m | ||||||
| Cash flow | — | — | — | 0.32 | 0.02 | (0.86) | (1.04) | (1.08) | (0.92) | (1.72) | 0.00 | n/m | ||||||
| Capex | — | — | — | 0.00 | 0.00 | (0.16) | (0.18) | (0.13) | (1.34) | (0.73) | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | 0.32 | 0.02 | (1.02) | (1.22) | (1.21) | (2.26) | (2.45) | 0.00 | n/m | ||||||
| Book value | — | — | — | (0.27) | 1.37 | 1.15 | (0.39) | (0.09) | 0.31 | 1.28 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | 4 | 4 | 4 | 5 | 5 | 5 | 5 | — | +4.1% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | 0.00 | 0.00 | 0.00 | 0.30 | 0.23 | 0.29 | 0.05 | 0.02 | 0.1 | ||||||
| P/B | — | — | — | 41.74 | 41.74 | 12.54 | 0.00 | 0.00 | 15.05 | 0.64 | 0.65 | 16.0 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 0.00 | 0.49 | 0.41 | 0.53 | 0.18 | 0.18 | 0.2 | ||||||
| EV/FCF | — | — | — | 0.00 | 0.00 | 0.00 | (2.59) | (1.83) | (2.28) | (0.11) | (0.11) | (1.0) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 1 | 0 | (3) | (5) | (5) | (4) | (9) | (124) | n/m | |||||
| Capex | — | — | — | 0 | 0 | (1) | (1) | (1) | (7) | (4) | (4) | +42.0% | ||||||
| Free cash flow | — | — | — | 1 | 0 | (4) | (6) | (6) | (11) | (13) | (128) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (13) | (8) | (5) | (17) | (10) | (13) | (10) | (26) | (4.6%) | |||||
| Net debt | — | — | — | 24 | 17 | 4 | 15 | 14 | 20 | 10 | 13 | (13.2%) | ||||||
| Shareholders’ equity | — | — | — | (1) | 6 | 5 | (2) | 0 | 2 | 7 | 2 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 2.91 | 0.77 | (10.68) | (17.00) | 2.20 | 1.63 | 1.92 | 0.00 | (1.0) pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | (50.54) | (20.54) | 3.42 | (8.24) | (0.45) | 0.00 | (0.4) pt | ||||||
| ROE | — | — | — | 26.98 | 7.15 | (99.97) | (662.46) | (97.49) | 152.29 | 24.38 | 0.00 | (2.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 417 | 571 | 913 | 979 | 1,101 | 1,051 | — | +20.3% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.09 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2024 · latest quarter Jun 2020
MEDIROM Healthcare Technologies Inc. Unsponsored ADR vs peers in Personal Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| FTDR Frontdoor Inc. | $6.6B | 23.1× | 21.6× | +5.99% (above 0%: growing) | +16.55% (above 0%: growing) | +12.07% (above 0%: growing) | 55.27% | 0.00% | Compare |
| BFAM Bright Horizons Family Solutions Inc. | $2.7B | — (loss-making) | — (loss-making) | +4.82% (above 0%: growing) | n/m | +40.92% (above 0%: growing) | 24.34% | (22.24%) | Compare |
| CSV Carriage Services, Inc. | $448.0M | 9.5× | 10.5× | −2.42% (below 0%: shrinking) | +33.33% (above 0%: growing) | +149.08% (above 0%: growing) | 31.17% | 19.35% | Compare |
| MED MEDIFAST INC | $142.4M | — (loss-making) | — (loss-making) | −19.42% (below 0%: shrinking) | n/m | −73.32% (below 0%: shrinking) | 69.45% | (26.87%) | Compare |
| RGS Regis Corporation | $60.0M | 10.2× | — (loss-making) | −7.84% (below 0%: shrinking) | −62.50% (below 0%: shrinking) | +11.33% (above 0%: growing) | 100.00% | 9.76% | Compare |
| CLIK Click Holdings Limited | $5.9M | — | — | — | — | — | — | — | Compare |
| EJH E-Home Household Service Holdings Limited | $4.2M | — (loss-making) | — | — | — | +1.99% (above 0%: growing) | 25.20% | 0.00% | Compare |
| MRM MEDIROM Healthcare Technologies Inc. Unsponsored ADR | $2.3M | — | — | +58.87% (above 0%: growing) | n/m | +41.57% (above 0%: growing) | 32.20% | 0.00% | |
| TRNR Interactive Strength Inc. | $1.9M | — (loss-making) | — (loss-making) | +445.28% (above 0%: growing) | n/m | +92.02% (above 0%: growing) | 48.37% | (50.73%) | Compare |
| Median of peers | $101.2M | 10.2× | — | +1.20% | +16.55% | +12.07% | 48.37% | 0.00% |