Pricing Log in Create free account

MEDIROM Healthcare Technologies Inc. Unsponsored ADR (MRM) vs Interactive Strength Inc. (TRNR)

MEDIROM Healthcare Technologies Inc. Unsponsored ADR and Interactive Strength Inc. are both Personal Services companies. MEDIROM Healthcare Technologies Inc. Unsponsored ADR is the larger, with a market value of $2.3M against $1.9M — 1.2× the size. MEDIROM Healthcare Technologies Inc. Unsponsored ADR has the higher net margin (−17.5% vs −159.2%) and the higher return on invested capital (0.00% vs −74.6%). Across the 16 metrics below, MEDIROM Healthcare Technologies Inc. Unsponsored ADR leads on 10 and Interactive Strength Inc. on 6.

Valuation

Metric MRM TRNR Personal Services median
P/E — n/m 14.33
P/S 0.02 0.02 1.07
P/B 0.65 0.39 4.19
Price to free cash flow n/m n/m 9.89
EV/EBITDA n/m n/m 9.86
EV/Sales 0.18 0.69 1.28
Earnings yield — (49,243.36%) 3.58%
Free cash flow yield (9,668.41%) (2,945.29%) 6.06%

Profitability

Metric MRM TRNR Personal Services median
Gross margin 20.91% 30.06% 32.10%
Operating margin 0.00% (72.72%) 5.04%
Net margin (17.45%) (159.24%) (2.19%)
Free cash flow margin 0.00% (69.11%) 8.29%
Return on equity 0.00% (377.34%) 0.00%
Return on assets 0.00% (46.28%) 0.00%
Return on invested capital 0.00% (74.58%) 0.10%

Growth

Metric MRM TRNR Personal Services median
Revenue growth (TTM) — 197.56% 4.90%
EPS growth (last fiscal year) 18.75% 98.95% 23.84%
Revenue growth, 5-year CAGR 8.85% — 4.52%
Net income growth, 5-year CAGR 43.92% 0.00% 10.19%

Health

Metric MRM TRNR Personal Services median
Debt to equity 6.61 3.39 2.13
Current ratio 0.24 0.21 1.13
Net debt to EBITDA 5.67 (1.13) 1.98

Dividend

Metric MRM TRNR Personal Services median
Dividend yield — — —
Payout ratio — — —

Size

Metric MRM TRNR Personal Services median
Market cap 2.28m 1.92m 571.45m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack