Wall Street analyst estimates for MEDIROM Healthcare Technologies Inc. (MRM): consensus price target, buy/hold/sell recommendations and forecasts for revenue, EPS and EBITDA for the upcoming fiscal years.
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.
Analyst Consensus
| Strong Buy | 0 |
| Buy | 1 |
| Hold | 0 |
| Sell | 0 |
| Strong Sell | 0 |
| Total analysts | 1 |
| Avg rating (1-5) | 1.00 |
Recent Earnings Surprises
| Date | EPS Actual | EPS Est. | vs Est. |
|---|---|---|---|
| 2026-05-05 | $0.05 | ||
| 2025-04-29 | $0.79 | ||
| 2024-06-30 | $-0.74 | ||
| 2024-06-18 | $0.62 | ||
| 2023-06-30 | $-0.50 | ||
| 2023-05-30 | $0.42 | ||
| 2022-06-30 | $-0.14 | ||
| 2022-05-16 | $-0.42 |
Valuation Ratios
| Price / Book | 0.71 |
| EV / EBITDA | -6.24 |
| Dividend Yield | 0.00% |
Income Statement (10y)
| Year | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.43B | $3.91B | $3.34B | $5.41B | $6.95B | $6.83B | $8.30B | $4.0M |
| Cost of Revenue | $2.48B | $2.96B | $2.91B | $3.99B | $5.05B | $5.26B | $6.05B | $137794 |
| Gross Profit | $956.9M | $950.8M | $428.9M | $1.42B | $1.90B | $1.57B | $2.25B | $3.9M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $842.8M | $871.9M | $1.07B | $1.81B | $1.81B | $1.96B | $2.24B | $3.5M |
| Operating Expenses | $883.6M | $916.4M | $1.18B | $1.89B | $1.81B | $1.96B | $2.26B | $3.5M |
| Operating Income | $73.3M | $34.4M | -$746.1M | -$470.6M | $97.0M | -$391.6M | -$18.1M | $414306 |
| EBITDA | $158.3M | $125.1M | -$551.2M | -$276.3M | $373.6M | $310.1M | $387.5M | $513791 |
| Interest Expense | $15.5M | $13.6M | $13.2M | $11.9M | $9.8M | $36.9M | $49.7M | $385048 |
| Pre-tax Income | $91.6M | $33.3M | -$626.7M | -$414.5M | $179.8M | $20.6M | $47.7M | $379900 |
| Income Tax | $25.3M | $16.0M | -$87.5M | $576.2M | $30.8M | -$94.4M | -$90.5M | $5180 |
| Net Income | $66.3M | $17.3M | -$539.2M | -$990.7M | $149.0M | $115.0M | $148.8M | $374720 |
| EPS | $14.04 | $4.28 | $-133.97 | $-203.13 | $30.54 | $23.64 | $29.13 | $7.43 |
| EPS (Diluted) | $14.04 | $4.06 | $-133.97 | $-203.13 | $27.23 | $22.27 | $26.74 | $7.43 |
| Shares Outstanding (Diluted) | $4.7M | $4.3M | $4.0M | $4.9M | $5.5M | $5.2M | $5.9M | $7.9M |
Price
| Price | $0.79 |
| Market Cap | $4M |
| Exchange | NASDAQ |
| Country | JP |
Related companies: ATER · BTBD · BYAH · CENN · DSS · FGI · FLYE
Explore sector: Consumer Cyclical · Personal Products & Services
More sections of MRM: Overview · Financials · Valuation · Statistics · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks