Symbols / MRM $1.24 -2.36%
MRM Chart
About
MEDIROM Healthcare Technologies Inc., together with its subsidiaries, provides holistic health services in Japan. It operates in three segments: Relaxation Salon, Digital Preventative Healthcare, and Luxury Beauty. The Relaxation Salon segment develops, owns, operates, franchises, and supports relaxation salons, which provide finger-pressure style bodywork therapy, stretch therapy, and posture and joint alignment, as well as physical therapy elements; and various individual services, including anti-fatigue therapy, athletic support therapy, slim-down therapy, and reflexology. This segment operates relaxation salons under the Re.Ra.Ku and Ruam Ruam brands. The Digital Preventative Healthcare segment offers government-sponsored Specific Health Guidance program that utilizes Lav, an on-demand health monitoring smartphone application, as well as MOTHER Bracelet for fitness and health applications; and provides preventative healthcare services utilizing nutritionists and health nurses. The Luxury Beauty segment manages and operates hair salons under the ZACC brand name. The company also operates Re.Ra.Ku College that offers continuing training for franchise owners, home office staff, and salon staff covering topics, such as customer service, salon operations, and relaxation techniques. The company was formerly known as MEDIROM Inc. and changed its name to MEDIROM Healthcare Technologies Inc. in March 2020. MEDIROM Healthcare Technologies Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.
Fundamentals
Scroll to Statements| Sector | Consumer Cyclical | Industry | Personal Services | Market Cap | 9.80M |
| Enterprise Value | 4.15B | Income | 40.47M | Sales | 8.07B |
| Book/sh | 0.19 | Cash/sh | 4.13 | Dividend Yield | — |
| Payout | 0.00% | Employees | 334 | IPO | — |
| P/E | 3.35 | Forward P/E | — | PEG | — |
| P/S | 0.00 | P/B | 6.42 | P/C | — |
| EV/EBITDA | 27.84 | EV/Sales | 0.51 | Quick Ratio | 0.14 |
| Current Ratio | 0.24 | Debt/Eq | 786.42 | LT Debt/Eq | — |
| EPS (ttm) | 0.37 | EPS next Y | — | EPS Growth | — |
| Revenue Growth | -6.70% | Earnings | — | ROA | -1.78% |
| ROE | 53.19% | ROIC | — | Gross Margin | 25.05% |
| Oper. Margin | -25.84% | Profit Margin | 0.50% | Shs Outstand | 7.90M |
| Shs Float | 5.82M | Short Float | 0.21% | Short Ratio | 0.02 |
| Short Interest | — | 52W High | 4.45 | 52W Low | 0.34 |
| Beta | 1.01 | Avg Volume | 398.68K | Volume | 13.51K |
| Target Price | — | Recom | None | Prev Close | $1.27 |
| Price | $1.24 | Change | -2.36% |
Valuation Models
Price estimates from analyst targets and simple models.
1. Analyst consensus
—
Mean price target
2. Current target
$1.24
Latest analyst target
3. DCF / Fair value
$711.92
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.24
Low
—
High
—
Mean
—
News
RSS: Latest MRM news- World ID Orbs head to 3,000 Japan sites in MEDIROM–Tools for Humanity deal - Stock Titan Fri, 23 Jan 2026 08
- Japanese Wellness Firm MRM Faces Financial Challenges Amid Expanding Operations - StocksToTrade Fri, 27 Feb 2026 15
- How Did MEDIROM Healthcare Technologies Inc.'s (NASDAQ:MRM) 14% ROE Fare Against The Industry? - Yahoo Finance ue, 14 Oct 2025 07
- Returns On Capital At MEDIROM Healthcare Technologies (NASDAQ:MRM) Paint A Concerning Picture - simplywall.st hu, 02 Oct 2025 07
- MRM Stock Explodes on Game-Changing Partnership with Sam Altman's World: Inside the Pre-Market Surge - RagingBull Fri, 26 Sep 2025 07
- Why Is MEDIROM Healthcare Technologies Stock (MRM) Up 220% Today? - TipRanks Fri, 26 Sep 2025 07
- ¥9B Series A: MEDIROM MOTHER Labs' management to invest in private placement; funding by end-Oct - Stock Titan hu, 09 Oct 2025 07
- MEDIROM Partners with World on Technology Envisioned by - GlobeNewswire Mon, 29 Dec 2025 08
- Medirom Healthcare Technologies Inc. (MRM) Secures Deal for REMONY System from Japan Ground Self-Defense Force - Yahoo Finance Sun, 28 Sep 2025 07
- MEDIROM Healthcare Technologies Inc. (NASDAQ:MRM) Might Not Be As Mispriced As It Looks - simplywall.st Fri, 30 Jan 2026 08
- MEDIROM Highlights: Stock Soars Amid New Innovations - StocksToTrade Fri, 26 Sep 2025 07
- 3,000 Orb locations in Japan could bring MEDIROM $39M pre-tax - Stock Titan Fri, 27 Feb 2026 08
- Some Investors May Be Worried About MEDIROM Healthcare Technologies' (NASDAQ:MRM) Returns On Capital - Yahoo Finance ue, 26 Aug 2025 07
- Medirom Stock Skyrockets Amid AI Collaborations and Expansion News - StocksToTrade Sat, 27 Sep 2025 07
- MEDIROM (NASDAQ: MRM) launches crypto treasury, 6,840 WLD to incentivize MOTHER Bracelet - Stock Titan Wed, 29 Oct 2025 07
Insider Transactions
No recent insider transactions.
Financials
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| TaxEffectOfUnusualItems | 8.32M | 102.20M | 2.54M | -14.76M |
| TaxRateForCalcs | 0.23 | 0.23 | 0.17 | 0.31 |
| NormalizedEBITDA | 351.61M | -130.42M | 358.80M | -228.07M |
| TotalUnusualItems | 35.88M | 440.50M | 14.83M | -48.22M |
| TotalUnusualItemsExcludingGoodwill | 35.88M | 440.50M | 14.83M | -48.22M |
| NetIncomeFromContinuingOperationNetMinorityInterest | 148.76M | 115.40M | 148.97M | -990.73M |
| ReconciledDepreciation | 290.04M | 252.59M | 184.06M | 126.24M |
| ReconciledCostOfRevenue | 6.05B | 5.26B | 5.05B | 3.99B |
| EBITDA | 387.50M | 310.08M | 373.63M | -276.29M |
| EBIT | 97.46M | 57.49M | 189.57M | -402.53M |
| NetInterestIncome | -49.74M | -35.76M | -3.73M | -11.11M |
| InterestExpense | 49.74M | 36.87M | 9.80M | 11.95M |
| InterestIncome | 8.00K | 1.11M | 6.07M | 839.00K |
| NormalizedIncome | 121.21M | -222.90M | 136.67M | -957.28M |
| NetIncomeFromContinuingAndDiscontinuedOperation | 148.76M | 115.40M | 148.97M | -990.73M |
| TotalExpenses | 8.28B | 7.20B | 6.84B | 5.79B |
| TotalOperatingIncomeAsReported | -18.10M | -391.58M | 96.97M | -470.59M |
| DilutedAverageShares | 5.17M | 5.47M | 4.88M | |
| BasicAverageShares | 4.88M | 4.88M | 4.88M | |
| DilutedEPS | 22.34 | 27.23 | -203.13 | |
| BasicEPS | 23.64 | 30.54 | -203.13 | |
| DilutedNIAvailtoComStockholders | 148.76M | 115.40M | 148.97M | -990.73M |
| NetIncomeCommonStockholders | 148.76M | 115.40M | 148.97M | -990.73M |
| NetIncome | 148.76M | 115.40M | 148.97M | -990.73M |
| MinorityInterests | 10.57M | 355.00K | 0.00 | |
| NetIncomeIncludingNoncontrollingInterests | 138.19M | 115.05M | 148.97M | -990.73M |
| NetIncomeContinuousOperations | 138.19M | 115.05M | 148.97M | -990.73M |
| EarningsFromEquityInterestNetOfTax | 0.00 | |||
| TaxProvision | -90.48M | -94.43M | 30.81M | 576.25M |
| PretaxIncome | 47.71M | 20.62M | 179.77M | -414.48M |
| OtherIncomeExpense | 78.83M | 426.58M | 65.91M | -23.84M |
| OtherNonOperatingIncomeExpenses | 42.94M | -13.92M | 51.08M | 24.38M |
| SpecialIncomeCharges | 17.76M | 413.68M | 0.00 | -63.21M |
| GainOnSaleOfBusiness | 40.63M | 413.68M | 0.00 | 0.00 |
| ImpairmentOfCapitalAssets | 22.87M | 0.00 | 0.00 | 63.21M |
| RestructuringAndMergernAcquisition | 0.00 | |||
| GainOnSaleOfSecurity | 18.12M | 26.83M | 14.83M | 14.99M |
| NetNonOperatingInterestIncomeExpense | -49.74M | -35.76M | -3.73M | -11.11M |
| InterestExpenseNonOperating | 49.74M | 36.87M | 9.80M | 11.95M |
| InterestIncomeNonOperating | 8.00K | 1.11M | 6.07M | 839.00K |
| OperatingIncome | 18.62M | -370.20M | 117.59M | -379.53M |
| OperatingExpense | 2.23B | 1.94B | 1.78B | 1.79B |
| OtherOperatingExpenses | -13.86M | -21.38M | -20.62M | -27.85M |
| SellingGeneralAndAdministration | 2.24B | 1.96B | 1.81B | 1.82B |
| GrossProfit | 2.25B | 1.57B | 1.90B | 1.42B |
| CostOfRevenue | 6.05B | 5.26B | 5.05B | 3.99B |
| TotalRevenue | 8.30B | 6.83B | 6.95B | 5.41B |
| OperatingRevenue | 8.15B | 6.63B | 6.56B | 5.37B |
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| TreasurySharesNumber | 92.50K | 92.50K | 92.50K | 92.50K |
| OrdinarySharesNumber | 7.90M | 4.88M | 4.88M | 4.88M |
| ShareIssued | 7.99M | 4.98M | 4.98M | 4.98M |
| NetDebt | 1.55B | 1.44B | 643.48M | 538.22M |
| TotalDebt | 3.96B | 3.65B | 3.23B | 2.79B |
| TangibleBookValue | -595.16M | -1.19B | -1.00B | -1.20B |
| InvestedCapital | 2.81B | 1.76B | 1.19B | 700.50M |
| WorkingCapital | -1.48B | -1.80B | -1.28B | -1.81B |
| NetTangibleAssets | -595.16M | -1.19B | -1.00B | -1.20B |
| CapitalLeaseObligations | 2.08B | 2.10B | 1.98B | 1.88B |
| CommonStockEquity | 933.27M | 210.88M | -59.38M | -208.34M |
| TotalCapitalization | 1.70B | 1.26B | 1.09B | 538.25M |
| TotalEquityGrossMinorityInterest | 1.19B | 215.96M | -59.38M | -208.34M |
| MinorityInterest | 254.79M | 5.08M | 0.00 | |
| StockholdersEquity | 933.27M | 210.88M | -59.38M | -208.34M |
| TreasuryStock | 3.00M | 3.00M | 3.00M | 3.00M |
| RetainedEarnings | 229.04M | 80.28M | -2.55B | -2.69B |
| AdditionalPaidInCapital | 354.61M | 113.60M | 1.27B | 1.27B |
| CapitalStock | 352.62M | 20.00M | 1.22B | 1.22B |
| CommonStock | 352.62M | 20.00M | 1.22B | 1.22B |
| TotalLiabilitiesNetMinorityInterest | 6.90B | 6.63B | 6.81B | 5.96B |
| TotalNonCurrentLiabilitiesNetMinorityInterest | 2.72B | 3.07B | 3.16B | 2.76B |
| OtherNonCurrentLiabilities | 253.60M | 271.72M | 335.00M | 354.14M |
| NonCurrentDeferredLiabilities | 36.91M | 71.13M | 156.43M | 239.07M |
| NonCurrentDeferredRevenue | 36.91M | 71.13M | 156.43M | 239.07M |
| LongTermDebtAndCapitalLeaseObligation | 2.05B | 2.39B | 2.36B | 1.88B |
| LongTermCapitalLeaseObligation | 1.29B | 1.33B | 1.21B | 1.13B |
| LongTermDebt | 764.20M | 1.05B | 1.15B | 746.59M |
| LongTermProvisions | 378.91M | 344.35M | 310.93M | 296.40M |
| CurrentLiabilities | 4.18B | 3.56B | 3.64B | 3.20B |
| OtherCurrentLiabilities | 414.70M | 370.21M | 525.56M | 418.82M |
| CurrentDeferredLiabilities | 463.19M | 512.05M | 596.41M | 722.70M |
| CurrentDeferredRevenue | 463.19M | 512.05M | 596.41M | 722.70M |
| CurrentDebtAndCapitalLeaseObligation | 1.91B | 1.26B | 868.94M | 917.47M |
| CurrentCapitalLeaseObligation | 792.78M | 763.42M | 769.77M | 755.22M |
| CurrentDebt | 1.11B | 500.42M | 99.17M | 162.25M |
| OtherCurrentBorrowings | 1.11B | 500.42M | 99.17M | 162.25M |
| LineOfCredit | 400.00M | 0.00 | ||
| PayablesAndAccruedExpenses | 1.40B | 1.41B | 1.65B | 1.14B |
| CurrentAccruedExpenses | 325.54M | 1.26B | 1.38B | 865.87M |
| Payables | 1.07B | 152.59M | 267.48M | 271.62M |
| TotalTaxPayable | 58.57M | 14.89M | 59.89M | 40.72M |
| IncomeTaxPayable | 58.57M | 14.89M | 59.89M | 40.72M |
| AccountsPayable | 1.01B | 137.70M | 207.58M | 230.90M |
| TotalAssets | 8.09B | 6.85B | 6.75B | 5.75B |
| TotalNonCurrentAssets | 5.38B | 5.09B | 4.38B | 4.37B |
| OtherNonCurrentAssets | 80.57M | 16.66M | 13.67M | 107.22M |
| NonCurrentPrepaidAssets | 808.55M | 848.69M | 895.34M | 868.16M |
| NonCurrentDeferredAssets | 285.88M | 101.64M | 0.00 | 0.00 |
| NonCurrentDeferredTaxesAssets | 285.88M | 101.64M | 0.00 | 0.00 |
| NonCurrentAccountsReceivable | 84.34M | 95.80M | 99.30M | 101.90M |
| InvestmentsAndAdvances | 87.42M | 81.54M | 53.02M | 53.02M |
| OtherInvestments | 500.00K | 3.59M | 53.02M | 53.02M |
| InvestmentinFinancialAssets | 86.92M | 77.95M | 52.52M | |
| AvailableForSaleSecurities | 86.92M | 77.95M | 52.52M | |
| GoodwillAndOtherIntangibleAssets | 1.53B | 1.41B | 943.16M | 991.37M |
| OtherIntangibleAssets | 1.14B | 920.70M | 403.67M | 391.04M |
| Goodwill | 389.13M | 484.56M | 539.49M | 600.33M |
| NetPPE | 2.51B | 2.54B | 2.38B | 2.25B |
| AccumulatedDepreciation | -360.36M | -296.39M | -248.02M | -158.13M |
| GrossPPE | 2.87B | 2.84B | 2.63B | 2.41B |
| Leases | 563.62M | 560.64M | 539.55M | 472.87M |
| OtherProperties | 2.07B | 2.09B | 1.96B | 1.82B |
| MachineryFurnitureEquipment | 232.40M | 187.25M | 132.75M | 110.25M |
| Properties | 0.00 | 0.00 | 0.00 | 0.00 |
| CurrentAssets | 2.71B | 1.76B | 2.36B | 1.38B |
| OtherCurrentAssets | 217.17M | 257.93M | 292.64M | 111.17M |
| PrepaidAssets | 111.17M | |||
| Inventory | 151.64M | 139.98M | 114.11M | 18.70M |
| Receivables | 2.00B | 1.23B | 1.32B | 855.29M |
| OtherReceivables | 646.21M | 606.07M | 789.82M | 542.99M |
| AccountsReceivable | 1.36B | 621.87M | 534.69M | 312.30M |
| AllowanceForDoubtfulAccountsReceivable | -70.50M | -15.93M | -5.87M | -6.69M |
| GrossAccountsReceivable | 1.43B | 637.79M | 540.56M | 318.99M |
| CashCashEquivalentsAndShortTermInvestments | 335.56M | 132.85M | 631.95M | 397.14M |
| OtherShortTermInvestments | 6.16M | 26.50M | 26.50M | 26.53M |
| CashAndCashEquivalents | 329.40M | 106.35M | 605.45M | 370.62M |
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| FreeCashFlow | -1.90B | -1.55B | -852.20M | -671.01M |
| RepaymentOfDebt | -685.04M | -99.08M | -207.52M | -251.08M |
| IssuanceOfDebt | 1.01B | 400.00M | 547.62M | 0.00 |
| IssuanceOfCapitalStock | 868.38M | 0.00 | 0.00 | 0.00 |
| CapitalExpenditure | -564.81M | -922.02M | -166.50M | -113.78M |
| InterestPaidSupplementalData | 47.56M | 34.58M | 7.54M | 10.87M |
| IncomeTaxPaidSupplementalData | 12.78M | 52.10M | 30.81M | 45.51M |
| EndCashPosition | 329.40M | 106.35M | 605.45M | 370.62M |
| BeginningCashPosition | 106.35M | 605.45M | 370.62M | 1.44B |
| ChangesInCash | 223.05M | -499.11M | 234.84M | -1.07B |
| FinancingCashFlow | 1.19B | 461.21M | 340.10M | -427.95M |
| CashFlowFromContinuingFinancingActivities | 1.19B | 461.21M | 340.10M | -427.95M |
| NetOtherFinancingCharges | 160.29M | -264.51M | ||
| ProceedsFromStockOptionExercised | 0.00 | 0.00 | 87.64M | |
| NetPreferredStockIssuance | 260.28M | 0.00 | 0.00 | |
| PreferredStockIssuance | 260.28M | 0.00 | 0.00 | |
| NetCommonStockIssuance | 608.10M | 0.00 | 0.00 | 0.00 |
| CommonStockIssuance | 608.10M | 0.00 | 0.00 | 0.00 |
| NetIssuancePaymentsOfDebt | 324.96M | 300.92M | 340.10M | -251.08M |
| NetShortTermDebtIssuance | 121.67M | 400.00M | -162.25M | 0.00 |
| ShortTermDebtPayments | -588.33M | 0.00 | -162.25M | 0.00 |
| ShortTermDebtIssuance | 710.00M | 400.00M | 0.00 | 0.00 |
| NetLongTermDebtIssuance | 203.29M | -99.08M | 502.35M | -251.08M |
| LongTermDebtPayments | -96.71M | -99.08M | -45.27M | -251.08M |
| LongTermDebtIssuance | 300.00M | 0.00 | 547.62M | 0.00 |
| InvestingCashFlow | 361.39M | -328.58M | 580.44M | -83.94M |
| CashFlowFromContinuingInvestingActivities | 361.39M | -328.58M | 580.44M | -83.94M |
| NetOtherInvestingChanges | 15.23M | 11.77M | 2.60M | 48.52M |
| NetInvestmentPurchaseAndSale | 23.91M | -3.09M | 0.00 | -72.92M |
| SaleOfInvestment | 29.56M | 0.00 | 0.00 | 6.00M |
| PurchaseOfInvestment | -5.66M | -3.09M | 0.00 | -78.92M |
| NetBusinessPurchaseAndSale | 887.07M | 584.77M | 703.72M | 54.24M |
| SaleOfBusiness | 908.42M | 584.77M | 851.72M | 430.00M |
| PurchaseOfBusiness | -21.35M | 0.00 | -148.00M | -375.76M |
| NetIntangiblesPurchaseAndSale | -493.40M | -786.18M | -45.76M | -18.13M |
| PurchaseOfIntangibles | -493.40M | -786.18M | -45.76M | -18.13M |
| NetPPEPurchaseAndSale | -71.41M | -135.84M | -80.12M | -95.65M |
| SaleOfPPE | 0.00 | 0.00 | 40.62M | 0.00 |
| PurchaseOfPPE | -71.41M | -135.84M | -120.74M | -95.65M |
| OperatingCashFlow | -1.33B | -631.74M | -685.70M | -557.23M |
| CashFlowFromContinuingOperatingActivities | -1.33B | -631.74M | -685.70M | -557.23M |
| ChangeInWorkingCapital | 1.97M | 318.87M | -136.72M | 1.25M |
| ChangeInOtherWorkingCapital | -200.51M | -187.50M | -143.69M | -107.87M |
| ChangeInOtherCurrentLiabilities | 22.74M | -77.45M | 254.74M | 130.11M |
| ChangeInPayablesAndAccruedExpense | -128.36M | -17.84M | 513.57M | 251.08M |
| ChangeInAccruedExpense | -1.05B | 97.05M | 517.71M | 195.54M |
| ChangeInPayable | 920.19M | -114.89M | -4.14M | 55.54M |
| ChangeInAccountPayable | 876.51M | -69.88M | -23.32M | 58.44M |
| ChangeInTaxPayable | 43.68M | -45.01M | 19.17M | -2.90M |
| ChangeInIncomeTaxPayable | 43.68M | -45.01M | 19.17M | -2.90M |
| ChangeInPrepaidAssets | 18.75M | 3.47M | -233.07M | -145.46M |
| ChangeInInventory | -10.61M | -25.87M | -95.41M | -2.44M |
| ChangeInReceivables | 299.96M | 624.06M | -432.86M | -124.17M |
| ChangesInAccountReceivables | 339.12M | 580.68M | -222.38M | -37.02M |
| OtherNonCashItems | 53.15M | 45.72M | 819.00K | |
| StockBasedCompensation | 0.00 | 0.00 | 196.85M | |
| ProvisionandWriteOffofAssets | 49.78M | 1.96M | -36.35M | |
| AssetImpairmentCharge | 22.87M | 0.00 | 0.00 | 92.02M |
| DeferredTax | -188.71M | -101.64M | 0.00 | 551.48M |
| DeferredIncomeTax | -188.71M | -101.64M | 0.00 | 551.48M |
| DepreciationAmortizationDepletion | 290.04M | 252.59M | 184.06M | 126.24M |
| DepreciationAndAmortization | 290.04M | 252.59M | 184.06M | 126.24M |
| AmortizationCashFlow | 145.56M | 45.78M | ||
| AmortizationOfIntangibles | 145.56M | 45.78M | ||
| Depreciation | 107.04M | 80.46M | ||
| OperatingGainsLosses | -1.70B | -1.26B | -845.64M | -535.17M |
| NetForeignCurrencyExchangeGainLoss | -8.97M | -17.40M | 0.00 | 0.00 |
| GainLossOnSaleOfPPE | 7.11M | -2.65M | 12.91M | 3.61M |
| GainLossOnSaleOfBusiness | -1.70B | -1.24B | -858.55M | -538.78M |
| NetIncomeFromContinuingOperations | 138.19M | 115.05M | 148.97M | -990.73M |
SEC Filings
No SEC filings found for this symbol (may be non-US or ticker not in SEC index).
Public Trades for MRM
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|