Saturday 17 October 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.
0.36
0.02
−5.26%
Follow MRM
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Trend | 2025e | 2026e | 2027e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | 13.62 | 5.46 | 4.32 | 3.50 | 0.90 |
Analyst estimates 2025–2027 Powerpack |
|||
| High | — | — | — | — | — | 19.80 | 19.45 | 9.80 | 7.40 | 8.39 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | 417 | 571 | 913 | 979 | 1,101 | 1,051 | ||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.09 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | 31 | 36 | 31 | 49 | 54 | 48 | 55 | ||||
| Gross margin, % | — | — | — | 27.87 | 24.33 | 12.84 | 26.16 | 27.36 | 22.98 | 27.07 | |||||
| EBT | — | — | — | 1 | 0 | (6) | (4) | 1 | 0 | 0 | |||||
| EBT margin, % | — | — | — | 2.68 | 0.84 | (18.75) | (7.66) | 2.59 | 0.30 | 0.57 | |||||
| Net income | — | — | 0 | 1 | 0 | (5) | (9) | 1 | 1 | 1 | |||||
| Depreciation | — | — | — | 0 | 0 | 1 | 1 | 1 | 2 | 2 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | 7.73 | 8.91 | 7.80 | 10.09 | 10.98 | 9.93 | 10.72 | ||||
| Earnings | — | — | — | — | — | (1.26) | (1.85) | 0.23 | 0.17 | 0.19 | |||||
| Cash flow | — | — | — | 0.32 | 0.02 | (0.86) | (1.04) | (1.08) | (0.92) | (1.72) | |||||
| Capex | — | — | — | 0.00 | 0.00 | (0.16) | (0.18) | (0.13) | (1.34) | (0.73) | |||||
| Free cash flow | — | — | — | 0.32 | 0.02 | (1.02) | (1.22) | (1.21) | (2.26) | (2.45) | |||||
| Book value | — | — | — | (0.27) | 1.37 | 1.15 | (0.39) | (0.09) | 0.31 | 1.28 | |||||
| Shares, m | — | — | — | 4 | 4 | 4 | 5 | 5 | 5 | 5 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | ||||
| P/S | — | — | — | 0.00 | 0.00 | 0.00 | 0.30 | 0.23 | 0.29 | 0.05 | |||||
| P/B | — | — | — | 41.74 | 41.74 | 12.54 | 0.00 | 0.00 | 15.05 | 0.64 | |||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 0.00 | 0.49 | 0.41 | 0.53 | 0.18 | |||||
| EV/FCF | — | — | — | 0.00 | 0.00 | 0.00 | (2.59) | (1.83) | (2.28) | (0.11) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 1 | 0 | (3) | (5) | (5) | (4) | (9) | ||||
| Capex | — | — | — | 0 | 0 | (1) | (1) | (1) | (7) | (4) | |||||
| Free cash flow | — | — | — | 1 | 0 | (4) | (6) | (6) | (11) | (13) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | (13) | (8) | (5) | (17) | (10) | (13) | (10) | ||||
| Total debt | — | — | — | 26 | 22 | 18 | 19 | 19 | 20 | 12 | |||||
| Net debt | — | — | — | 24 | 17 | 4 | 15 | 14 | 20 | 10 | |||||
| Shareholders’ equity | — | — | — | (1) | 6 | 5 | (2) | 0 | 2 | 7 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | 2.91 | 0.77 | (10.68) | (17.00) | 2.20 | 1.63 | 1.92 | ||||
| ROIC | — | — | — | 0.00 | 0.00 | (50.54) | (20.54) | 3.42 | (8.24) | (0.45) | |||||
| ROE | — | — | — | 26.98 | 7.15 | (99.97) | (662.46) | (97.49) | 152.29 | 24.38 | |||||
Negative figures in brackets.
Fiscal years to Dec 2024 · latest quarter Jun 2020
Charts ten years each
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 |
|---|---|---|---|---|---|---|---|---|---|
| CSV Carriage Services, Inc. | $573.8M | 12.7× | 10.9× | +0.79% (above 0%: growing) | +4.00% (above 0%: growing) | −57.53% (below 0%: shrinking) | 34.04% | 23.27% | Compare |
| MED MEDIFAST INC | $134.8M | — (loss-making) | — (loss-making) | −27.64% (below 0%: shrinking) | n/m | +115.31% (above 0%: growing) | 69.90% | (5.66%) | Compare |
| RGS Regis Corporation | $73.0M | 10.5× | — (loss-making) | −7.28% (below 0%: shrinking) | −96.38% (below 0%: shrinking) | −42.31% (below 0%: shrinking) | 100.00% | 11.81% | Compare |
| CLIK Click Holdings Limited | $9.9M | — | — | — | — | — | — | — | Compare |
| YFOR YYForce Inc. | $6.4M | — | — | — | — | −1,491.67% (below 0%: shrinking) | — | — | Compare |
| EJH E-Home Household Service Holdings Limited | $4.2M | — (loss-making) | — | — | — | +1.99% (above 0%: growing) | 25.20% | 0.00% | Compare |
| IVPR Inspire Veterinary Partners, Inc. | $3.2M | — (loss-making) | — | +6.60% (above 0%: growing) | n/m | +79.07% (above 0%: growing) | 18.23% | (45.58%) | Compare |
| TRNR Interactive Strength Inc. | $3.2M | 0.0× | — (loss-making) | +445.28% (above 0%: growing) | n/m | +92.02% (above 0%: growing) | 48.37% | (50.73%) | Compare |
| MRM MEDIROM Healthcare Technologies Inc. Unsponsored ADR | $3.0M | — | — | +58.87% (above 0%: growing) | n/m | +41.57% (above 0%: growing) | 32.20% | 0.00% | |
| Median of peers | $8.1M | 10.5× | — | +0.79% | — | +1.99% | 41.21% | (2.83%) |
MEDIROM Healthcare Technologies Inc. Unsponsored ADR (MRM) key facts
- Strength: 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.
- Strength: Net income was $912,100.00, or $0.19 per share (basic), a net margin of 1.79%.
- MEDIROM Healthcare Technologies Inc. Unsponsored ADR (MRM) is a Personal Services company in the Consumer Cyclical sector, traded in the US as an ADR.
- As of October 16, 2026, MRM traded at $0.36, a market capitalization of $3.0 million.
- Return on equity was 24.4% and debt-to-equity 6.61.
- Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 0.91 (distress zone) for fiscal 2024.