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 an… Read more
Medirom Healthcare Technologies Inc (MRM) - Net Assets
Latest net assets as of September 2025: $3.45 Million USD
Based on the latest financial reports, Medirom Healthcare Technologies Inc (MRM) has net assets worth $3.45 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($55.36 Million) and total liabilities ($51.91 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $3.45 Million |
| % of Total Assets | 6.23% |
| Annual Growth Rate | N/A |
| 5-Year Change | 141.84% |
| 10-Year Change | N/A |
| Growth Volatility | 255.13 |
Medirom Healthcare Technologies Inc - Net Assets Trend (2018–2024)
This chart illustrates how Medirom Healthcare Technologies Inc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Medirom Healthcare Technologies Inc (2018–2024)
The table below shows the annual net assets of Medirom Healthcare Technologies Inc from 2018 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $1.19 Billion | +450.13% |
| 2023-12-31 | $215.96 Million | +463.71% |
| 2022-12-31 | $-59.38 Million | +71.50% |
| 2021-12-31 | $-208.34 Million | -142.41% |
| 2020-12-31 | $491.26 Million | -18.13% |
| 2019-12-31 | $600.06 Million | +610.45% |
| 2018-12-31 | $-117.56 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Medirom Healthcare Technologies Inc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 95168400000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $229.04 Million | 24.54% |
| Common Stock | $352.62 Million | 37.78% |
| Other Components | $351.61 Million | 37.67% |
| Total Equity | $933.27 Million | 100.00% |
Medirom Healthcare Technologies Inc Competitors by Market Cap
The table below lists competitors of Medirom Healthcare Technologies Inc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
AppYea Inc
OTCQB:APYP
|
$7.40 Million |
|
I-Hwa Industrial Co Ltd
TW:1456
|
$7.40 Million |
|
Stadlauer Malzfabrik Aktiengesellschaft
VI:STM
|
$7.40 Million |
|
Barunson Co. Ltd
KQ:018700
|
$7.40 Million |
|
Turbo Energy, S.A. American Depositary Shares
NASDAQ:TURB
|
$7.39 Million |
|
TalkPool AG
ST:TALK
|
$7.39 Million |
|
Corus Entertainment Inc
PINK:CJREF
|
$7.39 Million |
|
Pegasus Heights Bhd
KLSE:4464
|
$7.39 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Medirom Healthcare Technologies Inc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 210,879,000 to 933,268,000, a change of 722,389,000 (342.6%).
- Net income of 148,763,000 contributed positively to equity growth.
- New share issuances of 868,381,000 increased equity.
- Other factors decreased equity by 294,755,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $148.76 Million | +15.94% |
| Share Issuances | $868.38 Million | +93.05% |
| Other Changes | $-294.75 Million | -31.58% |
| Total Change | $- | 342.56% |
Book Value vs Market Value Analysis
This analysis compares Medirom Healthcare Technologies Inc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.01x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | $-24.90 | $1.27 | x |
| 2019-12-31 | $140.45 | $1.27 | x |
| 2020-12-31 | $122.06 | $1.27 | x |
| 2021-12-31 | $-42.72 | $1.27 | x |
| 2022-12-31 | $-10.85 | $1.27 | x |
| 2023-12-31 | $40.82 | $1.27 | x |
| 2024-12-31 | $159.49 | $1.27 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Medirom Healthcare Technologies Inc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 15.94%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.79%
- • Asset Turnover: 1.03x
- • Equity Multiplier: 8.67x
- Recent ROE (15.94%) is above the historical average (-5.20%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 0.00% | 1.93% | 0.76x | 0.00x | $78.07 Million |
| 2019 | 2.89% | 0.44% | 0.82x | 7.93x | $-42.67 Million |
| 2020 | -109.75% | -16.14% | 0.58x | 11.63x | $-588.30 Million |
| 2021 | 0.00% | -18.31% | 0.94x | 0.00x | $-969.90 Million |
| 2022 | 0.00% | 2.14% | 1.03x | 0.00x | $154.90 Million |
| 2023 | 54.56% | 1.68% | 1.00x | 32.48x | $93.96 Million |
| 2024 | 15.94% | 1.79% | 1.03x | 8.67x | $55.44 Million |
Industry Comparison
This section compares Medirom Healthcare Technologies Inc's net assets metrics with peer companies in the Personal Services industry.
Industry Context
- Industry: Personal Services
- Average net assets among peers: $365,054,464
- Average return on equity (ROE) among peers: -234.09%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Medirom Healthcare Technologies Inc (MRM) | $3.45 Million | 0.00% | 15.05x | $7.39 Million |
| Andersen Group Inc. (ANDG) | $196.25 Million | -14.92% | 1.03x | $226.62K |
| Bright Horizons Family Solutions Inc (BFAM) | $62.29 Million | 12.73% | 0.72x | $4.18 Billion |
| Click Holdings Limited (CLIK) | $403.31K | 199.02% | 3.08x | $882.86K |
| Carriage Services Inc (CSV) | $240.50 Million | 6.69% | 3.76x | $651.82 Million |
| CVS Group plc (CVSGF) | $163.10 Million | 5.03% | 1.31x | $947.94 Million |
| Dror Ortho-Design Inc. (DROR) | $169.99K | -2535.24% | 7.09x | $4.09 Million |
| E-Home Household Service Holdings Ltd (EJH) | $137.81 Million | -25.40% | 0.15x | $2.05 Million |
| Eventiko Inc (EVTK) | $-14.26K | 0.00% | 0.00x | $3.58 Million |
| Fu Shou Yuan International Group Limited (FSHUF) | $3.03 Billion | 11.19% | 0.30x | $717.28 Million |
| Frontdoor Inc (FTDR) | $-179.00 Million | 0.00% | 0.00x | $4.50 Billion |