Explore 3 Stock Ideas & Industry Insights Download Free Report

888-969-2592
Shopping Cart 0
countryflagCA
Login

Home CompaniesMedirom Healthcare Technologies Inc

Medirom Healthcare Technologies Inc

Consumer Cyclical Personal Services
PortfolioPortfolio WatchlistWatchlist
Company price
0.2768 USD 0.02 ( 6.01%)
Last update at 2026-11-11T21:00:00Z
VOLUME
5270
Market Cap
6.55M
P/E
2.07

Momentum Score

…

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.

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Day Price Range
0.26
Low
0.30
High
52 Week Price Range
0.79
Low
2.94
High

Momentum Score

…
Loading momentum score…

A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.

Score - Rating
>= 1 - Low / > 1 but < 2 - Below Average / > 2 but < 3 - Average / > 3 but < 4 - Above Average / > 4 - High
AI Summary

Public information on Medirom Healthcare Technologies Inc. (NASDAQ: MRM) is limited; company disclosures identify it as operating in the healthcare technology sector. It may benefit from secular trends such as digitization of medical workflows and demand for cost-efficient clinical solutions, which could support long-term revenue growth and make it of interest to investors seeking exposure to small-cap digital health names.

Material risks include limited public disclosure and transparency, small-cap liquidity and execution risk, possible financial and regulatory uncertainty, and substantial competitive pressure in healthcare technology.

Risk Score
High

Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.

Key Metrics*

Previous Close
0.26
Dividend Yield
-
Revenue TTM
8067.22M
Revenue Per Share
1221.72
Gross Profit TTM
2021.13M
Debt / Equity
1.75
ROE
53.19%
Net Debt
2313.58M
ROCE
0.02%
Diluted EPS TTM
0.40

Key Financials*

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 0.38M 47.71M 20.62M -414.48M -414.48M
Minority interest - 10.57M 0.35M - -
Net income 0.37M 148.76M 115.05M -990.73M -990.73M
Selling general administrative - 2086.15M 1798.41M 1805.49M 1822.79M
Selling and marketing expenses - 155.36M 162.03M - -
Gross profit 3.90M 2246.28M 1568.87M 1415.41M 1415.41M
Reconciled depreciation - 290.04M 252.59M 184.06M 126.24M
Ebit 0.41M 97.46M 57.49M -379.53M -379.53M
Ebitda 0.51M 387.50M 310.08M -228.07M -228.07M
Depreciation and amortization 0.10M 290.04M 252.59M 151.46M 151.46M
Operating income 0.41M -18.10M -391.58M -379.53M -379.53M
Other operating expenses 3.63M 8317.24M 7219.52M 5789.35M 5789.35M
Interest expense 0.39M 49.74M 36.87M 11.95M 11.95M
Tax provision - -90.48M -94.43M 30.81M 576.25M
Interest income - 0.01M 1.11M 6.07M 0.84M
Net interest income - -49.74M -35.76M -3.73M -11.11M
Income tax expense 0.01M -90.48M -94.43M 576.25M 576.25M
Total revenue 4.04M 8299.13M 6827.94M 5409.82M 5409.82M
Total operating expenses 3.49M 2264.39M 1960.45M 1794.94M 1794.94M
Cost of revenue 0.14M 6052.85M 5259.07M 3994.41M 3994.41M
Total other income expense net -0.03M 65.81M 412.20M -34.95M -34.95M
Net income from continuing ops - 138.19M 115.05M 148.97M -990.73M
Net income applicable to common shares - - - - -990.73M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 4156.76M 8090.67M 6849.19M 5753.06M 5753.06M
Intangible assets - 1139.30M 920.70M 391.04M 391.04M
Other current assets 22.56M 217.17M 515.86M 111.17M 111.17M
Total liab 2821.89M 6902.61M 6633.23M 5961.40M 5961.40M
Total stockholder equity 1334.87M 933.27M 210.88M -208.34M -208.34M
Other current liab 42.64M 740.25M 1632.12M 1943.92M 1943.92M
Common stock 20.01M 352.62M 20.00M 1223.23M 1223.23M
Capital stock - 352.62M 20.00M 1223.23M 1223.23M
Retained earnings 594.16M 229.04M 80.28M -2694.03M -2694.03M
Other liab - - - - 889.61M
Good will 16.15M 389.13M 484.56M 600.33M 600.33M
Other assets 0.00M - - - 1077.28M
Cash 20.14M 329.40M 106.35M 370.62M 370.62M
Total current liabilities 2041.77M 4181.48M 3560.59M 3196.47M 3196.47M
Current deferred revenue 37.40M 463.19M 512.05M 104.18M 104.18M
Net debt 2313.58M 3627.57M 3542.92M 2422.18M 2422.18M
Short term debt 1737.56M 1905.26M 1263.84M 917.47M 917.47M
Short long term debt - 1112.48M 500.42M 99.17M 162.25M
Short long term debt total 2333.72M 3956.97M 3649.27M 2792.80M 2792.80M
Other stockholder equity 716.86M 351.61M 110.60M 1262.46M 1262.46M
Property plant equipment - - - - 2249.09M
Total current assets 3570.98M 2706.06M 1758.70M 1382.30M 1382.30M
Long term investments - 87.42M 81.54M 53.02M 53.02M
Net tangible assets - - - - -1199.71M
Short term investments - 6.16M 0.50M 26.53M 26.53M
Net receivables 3528.29M 2001.70M 1227.94M 855.29M 855.29M
Long term debt - 764.20M 1050.80M 1149.77M 746.59M
Inventory - 151.64M 139.98M 18.70M 18.70M
Accounts payable 224.17M 1014.21M 137.70M 230.90M 230.90M
Accumulated other comprehensive income 3.83M - 0.00M - -
Non currrent assets other 178.87M 973.46M 961.14M 107.22M 107.22M
Non current assets total 585.78M 5384.61M 5090.48M 4370.76M 4370.76M
Capital lease obligations - 2080.29M 2098.05M 1982.40M 1883.96M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments 361.39M -328.58M 580.44M -72.92M 36.30M
Change to liabilities - - - -104.36M -216.17M
Total cashflows from investing activities 361.39M -328.58M - -83.94M -139.60M
Net borrowings 324.96M 300.92M - -253.97M -253.97M
Total cash from financing activities 1193.34M 461.21M -427.95M -427.95M 1432.13M
Change to operating activities - - - 147.97M 80.42M
Net income 138.19M 115.05M -990.73M -990.73M -539.17M
Change in cash 223.05M -499.11M -1069.12M -1069.12M 926.11M
Begin period cash flow 106.35M 605.45M 1439.73M 1439.73M 513.62M
End period cash flow 329.40M 106.35M 370.62M 370.62M 1439.73M
Total cash from operating activities -1331.68M -631.74M -557.23M -557.23M -366.42M
Issuance of capital stock 868.38M 0.00M 0.00M 0.00M 1168.63M
Depreciation 290.04M 252.59M 126.24M 126.24M 62.29M
Other cashflows from investing activities -478.18M -774.41M - 48.07M 23.30M
Change to inventory -10.61M -25.87M -2.44M -2.44M -2.44M
Change to account receivables 299.96M 580.68M -37.02M -37.02M 189.14M
Other cashflows from financing activities 260.28M 160.29M -176.87M -176.87M 649.94M
Change to netincome - - - 306.01M 34.15M
Capital expenditures 564.81M 135.84M 113.78M 113.78M 104.12M
Change in working capital 1.97M 498.76M 1.25M 1.25M 76.31M
Stock based compensation - 0.00M 196.85M 196.85M 139.51M
Other non cash items -1573.17M -1396.50M -442.33M -442.33M 1.90M
Free cash flow -1896.49M -767.58M -671.01M -671.01M -470.55M

Peer Comparison*

Sector: Consumer Cyclical Industry: Personal Services

Stock Name
Change
(USD)
Price
(USD)
Trailing
PE (x)
Forward
PE (x)
Price Sales
TTM (x)
Price to Book Value (x)
Enterprise Value
to Revenue (x)
Enterprise Value
to EBITDA (x)
MRM
Medirom Healthcare Technologies Inc		 0.02
6.01%		 0.28 2.07 - 0.00 4.13 0.61 14.25
ROL
Rollins Inc		 -0.36
0.95%		 38.05 32.16 27.78 4.14 11.88 4.59 20.86
SCI
Service Corporation International		 1.04
1.40%		 75.40 21.26 17.61 2.53 7.21 3.69 12.18
ANDG
Andersen Group Inc.		 -0.13
0.20%		 65.64 126.07 - 6.71 - 7.24 -
HRB
H&R Block Inc		 -
-%		 50.99 8.06 7.26 1.43 47.99 1.72 6.42

Profile*

Medirom Healthcare Technologies Inc

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.

2-3-1 Daiba, Tokyo, Japan, 135 0091

81 3 6721 7364

https://medirom.co.jp

334

Name Title Year Born
Mr. Kouji Eguchi CEO & Representative Director 1974
Mr. Fumitoshi Fujiwara CFO & Director 1966
Mr. Akira Aoki Exec. Officer & Chief Medical Officer NA
Mr. Akira Aoki Executive Officer & Chief Medical Officer NA
Mr. Fumitoshi Fujiwara CFO & Director 1967

Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

Kalkine

3 Mining Stock
Ideas Report

Download a free report with stock ideas and industry insights for general information.

Download Free Report Now → sector image

Top Stocks by Market Cap*

MAL
CAD 38.85
+13.53%
SOIL
CAD 8.39
+12.02%
QNC
CAD 1.48
+10.45%
TCL-B
CAD 7.26
+9.01%
CLS
CAD 345.53
+8.41%
GSY
CAD 37.75
-16.04%
BYD
CAD 109.98
-11.99%
ELE
CAD 20.12
-11.95%
LAC
CAD 2.39
-11.15%
CFW
CAD 6.51
-10.82%

Equity Sectors*

  • Basic Materials

    -1.75%

  • Communication Services

    +0.20%

  • Consumer Cyclical

    +0.18%

  • Consumer Defensive

    +0.06%

  • Energy

    +1.65%

  • Financial Services

    +0.10%

  • Healthcare

    +1.25%

  • Industrials

    +1.60%

  • Real Estate

    -0.29%

  • Technology

    +2.72%

  • Utilities

    +0.12%

Note: Daily price change (%) by sector excluding stocks with +/-90% daily price change. Companies above $500 million market capitalization are considered.

Support

Hi! How can we help you today?

Loading…