MEDIROM Healthcare Technologies Inc. (MRM)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in JPYTTM unavailable| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | ¥m | 3,342 | 5,410 | 6,954 | 6,828 | 8,299 | 4 | - | - |
| Operating profit | ¥m | 0 | - | ||||||
| Net profit | ¥m | -539 | -991 | 149 | 115 | 149 | 0 | - | - |
| EPS reported | ¥ | 7.43 | - | ||||||
| Operating cashflow per share | ¥ | 0.00 | - | ||||||
| Capex per share | ¥ | 0.00 | - | ||||||
| FCF per share | ¥ | 0.00 | - | ||||||
| Free cash flow | ¥m | - | - | ||||||
| Net debt | ¥m | 2,314 | - | ||||||
| Book value equity | ¥m | 1,335 | - | ||||||
| Book value per share | ¥ | 168.9 | - | ||||||
| Number of shares | m | 7.91 | - | ||||||
| DPS (TTM paid) | ¥ | 0.00 | - |
Financial summary
Financials in JPYTTM unavailable| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 40.92 | - | ||||||
| P/B LTM | x | 1.80 | - | ||||||
| P/S LTM | x | 595.26 | - | ||||||
| P/FCF LTM | x | 0.00 | - | ||||||
| EV/EBITDA LTM | x | 9,184.70 | - | ||||||
| EV/Sales LTM | x | 1,167.78 | - | ||||||
| Earnings Yield LTM | % | +2.44% | - | ||||||
| FCF Yield | % | 0.00% | - | ||||||
| Quality | |||||||||
| ROE | % | +0.03% | - | ||||||
| ROIC | % | +0.01% | - | ||||||
| Operating margin | % | +10.25% | - | ||||||
| Gross margin | % | +96.59% | - | ||||||
| FCF/Sales | % | 0.00% | - | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -72.21% | - | ||||||
| Sales Growth YoY | % | -99.95% | - | ||||||
| Net Income Growth YoY | % | -99.75% | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | - | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | - | ||||||
| FCF/Debt | x | - | - | ||||||
| Net Debt/EBITDA | x | 4,502.96 | - | ||||||
| EBIT/Net interest | x | 1.08 | - | ||||||
| Net debt/market cap | % | +97.02% | - | ||||||
| Net debt/Equity | x | 1.73 | - | ||||||
| Gross debt/equity | x | 1.75 | - | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
MEDIROM Healthcare Technologies Inc. (MRM) is a Japanese company that offers comprehensive healthcare solutions, operating through two primary divisions: Relaxation Salon and Digital Preventative Healthcare. The Relaxation Salon segment oversees a network of both company-owned and franchised wellness centers, which include brands like Re.Ra.Ku and Ruam Ruam. These salons deliver various therapeutic services, such as finger-pressure bodywork, stretch therapy, posture and joint alignment, and aspects of physical therapy. They also provide specialized treatments for fatigue relief, athletic support, weight management, and reflexology. By the close of 2021, this division managed 312 such relaxation salons. The Digital Preventative Healthcare segment is dedicated to proactive health management through technology. It participates in government-mandated Specific Health Guidance programs, primarily leveraging its proprietary on-demand health monitoring smartphone application, Lav. This segment also features MOTHER Tracker for fitness tracking and provides general preventative healthcare services using its digital platforms and devices. Furthermore, MEDIROM operates the Re.Ra.Ku College in Tokyo's Odaiba area. This college offers continuous professional development for franchise owners, corporate staff, and salon employees, covering essential skills in customer service, salon management, and advanced relaxation techniques. Headquartered in Tokyo, Japan, the company was established in 2000. It adopted its current name, MEDIROM Healthcare Technologies Inc., in March 2020, having previously been known as MEDIROM Inc.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
MEDIROM Healthcare Technologies Inc. (MRM)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
MEDIROM Healthcare Technologies Inc. (MRM) is a Japanese company that offers comprehensive healthcare solutions, operating through two primary divisions: Relaxation Salon and Digital Preventative Healthcare. The Relaxation Salon segment oversees a network of both company-owned and franchised wellness centers, which include brands like Re.Ra.Ku and Ruam Ruam. These salons deliver various therapeutic services, such as finger-pressure bodywork, stretch therapy, posture and joint alignment, and aspects of physical therapy. They also provide specialized treatments for fatigue relief, athletic support, weight management, and reflexology. By the close of 2021, this division managed 312 such relaxation salons. The Digital Preventative Healthcare segment is dedicated to proactive health management through technology. It participates in government-mandated Specific Health Guidance programs, primarily leveraging its proprietary on-demand health monitoring smartphone application, Lav. This segment also features MOTHER Tracker for fitness tracking and provides general preventative healthcare services using its digital platforms and devices. Furthermore, MEDIROM operates the Re.Ra.Ku College in Tokyo's Odaiba area. This college offers continuous professional development for franchise owners, corporate staff, and salon employees, covering essential skills in customer service, salon management, and advanced relaxation techniques. Headquartered in Tokyo, Japan, the company was established in 2000. It adopted its current name, MEDIROM Healthcare Technologies Inc., in March 2020, having previously been known as MEDIROM Inc.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free