Profile
MRM ROL SCI HRB BFAM FTDR
Company Name MEDIROM Healthcare Technologies Inc. Rollins, Inc. Service Corporation International H&R Block, Inc. Bright Horizons Family Solutions Inc. Frontdoor, Inc.
Sector Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical Consumer Cyclical
Industry Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services Personal Products & Services
Market Cap $4.74M $23.39B $11.09B $7.60B $6.85B $4.33B
Employees 0.39K 20.00K 25.00K 4.20K 31.40K 1.72K
CEO Mr. Kouji Eguchi Mr. Jerry E. Gahlhoff Jr. Mr. Thomas Luke Ryan CPA Mr. Jeffrey J. Jones II Mr. Stephen Howard Kramer Mr. William C. Cobb
Ratings
MRM ROL SCI HRB BFAM FTDR
Quant Rating Score 3 3 2 2 2 3
Quant Rating Neutral Neutral Sell Sell Sell Neutral
Trading
MRM ROL SCI HRB BFAM FTDR
Last Close $0.99 $48.43 $76.93 $55.18 $117.54 $58.53
High 52 $6.2 $51.59 $88.6 $66.6 $140.72 $59.54
Low 52 $0.96 $40.95 $65.31 $45.62 $95.89 $29.59
Price vs. 52 Week High -84.03 % -6.13 % -13.17 % -17.15 % -16.47 % -1.7 %
Price vs. 52 Week Low 3.13 % 18.27 % 17.79 % 20.96 % 22.58 % 97.8 %
Total Return
MRM ROL SCI HRB BFAM FTDR
1 Month Return 1.37 % 2.65 % -6.46 % 3.16 % 11.91 % 5.04 %
3 Month Return -68.17 % -3.41 % 1.52 % -10.26 % -10.7 % 11.42 %
6 Month Return -74.51 % -1.66 % 3.18 % -0.63 % -0.68 % 57.98 %
9 Month Return -83.5 % 14.11 % 12.7 % 18.49 % 13.32 % 95.03 %
YTD Return -3.88 % 4.49 % -3.62 % 4.43 % 6.04 % 7.06 %
1 Year Return -83.22 % 10.77 % 13.9 % 20.96 % 22.11 % 76.51 %
3 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
5 Year Return 0 % 0 % 0 % 0 % 0 % 0 %
Dividends
MRM ROL SCI HRB BFAM FTDR
Dividend Yield Percentage (TTM) - 1.27 % 1.55 % 2.51 % - -
Dividend Paid and Capex Coverage Ration (TTM) -0.27 % 1.76 % 1.76 % 2.9 % 3.26 % 6.88 %
Dividend Per Share (TTM) - 0.62 % 1.19 % 1.39 % - -
Payout Ratio (TTM) - 61.87 % 34.26 % 30.96 % - -
Growth
MRM ROL SCI HRB BFAM FTDR
Asset Growth 1.51 % 22.31 % 8.56 % 4.77 % 2.56 % 0.65 %
Gross Profit Growth -17.53 % 15.57 % -5.44 % -24.22 % 9.1 % 24.65 %
Revenue Growth -1.81 % 14 % -0.22 % 3.98 % 19.69 % 7.1 %
Revenue 3 Year 59.19 % 42.68 % 37.03 % 23.77 % 64.63 % 27.72 %
Revenue 5 Year 81.83 % 69.06 % 55.73 % 89.55 % 27.27 % 48.53 %
Revenue 10 Year 81.83 % 131.24 % 125.61 % 127.24 % 115.41 % 103.27 %
EBIT Growth -503.83 % 18.21 % 1.83 % 2.69 % 1.84 % 92.41 %
Net Income Growth -22.77 % 18 % -4.96 % 7.52 % -8.17 % 140.85 %
Net Income 3 Yeari Growth Per Share 116.62 % 63.61 % 22.23 % 27.66 % 182.97 % 61.59 %
Net Income 5 Yeari Growth Per Share 58.63 % 88.13 % 45.59 % 11062.52 % -53.05 % 43.6 %
Net Income 10 Yeari Growth Per Share 58.63 % 254.89 % 425.47 % 143.55 % 536.85 % 49.23 %
Operating Income Growth -503.83 % 18.21 % 1.83 % 2.69 % 1.84 % 92.41 %
Operating Cash Flow Growth (CFG) 7.87 % 13.4 % 5.25 % -12.29 % 35.9 % 42.25 %
Operating 3 Year CFG -34.32 % 21.65 % 26.8 % 5.86 % 26.07 % 3.28 %
Operating 5 Year CFG -507.11 % 84.94 % 71 % 816.87 % -12.95 % 12.19 %
Operating 10 Year CFG -507.11 % 226.86 % 217.79 % 122.93 % 74.14 % 56.69 %
EPS Growth -27.08 % 18.67 % -0.28 % 15.15 % -7.25 % 143.68 %
EPS Diluted Growth -18.22 % 18.67 % - 15.73 % -6.57 % 142.53 %
Book Value Per Share 485.17 % -8.37 % -3.51 % 205.59 % 13.46 % 126.55 %
Share Holder 3 Year Equity Growth Per Share -66.56 % 23.17 % 3.2 % -49.17 % -2.57 % 337.7 %
Share Holder 5 Year Equity Growth Per Share 264.01 % 62.65 % 13.75 % 76.73 % 55.83 % 141.93 %
Share Holder 10 Year Equity Growth Per Share 264.01 % 165.33 % 53.31 % -90.42 % 48.07 % -
Dividend Per Share Growth - 25.52 % 9.95 % 9.28 % - -
Dividend 3 Year Growth Per Share - 65.27 % 43.5 % 14.47 % - -
Dividend 5 Year Growth Per Share - 73.42 % 64.36 % 21.61 % - -
Dividend 10 Year Growth Per Share - 305.14 % 312.93 % 58.38 % - -
Debt Growth 48.25 % 142.72 % 10.62 % -22.94 % -5.4 % -2.71 %
Free Cash Flow Growth 4.82 % 13.92 % 11.24 % -12.63 % 28.54 % 66.67 %
Updated On 31 Dec 2023 31 Dec 2023 31 Dec 2023 30 Jun 2024 31 Dec 2023 31 Dec 2023
Profitability
MRM ROL SCI HRB BFAM FTDR
Gross Profit Margin TTM 24.82 % 50.97 % 25.84 % 44.71 % 21.81 % 52.77 %
Return on Assets TTM 6.87 % 16.67 % 2.91 % 22.99 % 2.98 % 19.23 %
Return on Equity TTM 223.1 % 38.51 % 32.11 % -198.73 % 9.1 % 120.93 %
Return on Capital Employed TTM -2.47 % 29.52 % 5.44 % 44.65 % 7.15 % 39.5 %
Net Income Per EBT TTM 126.49 % 74.34 % 76.88 % 78.96 % 66.6 % 74.29 %
EBT Per Ebit TTM -457.42 % 97.5 % 72.57 % 94.78 % 75.38 % 91.04 %
EBIT Per Revenue TTM -2.27 % 19.56 % 21.84 % 21.64 % 8.84 % 18.96 %
Cash Flow To Debt Ratio TTM -0.59 % 68.18 % 19.85 % 37.72 % 16.92 % 45.61 %
Receivables Turnover TTM 5.77 12.46 31.09 68.35 11.35 22.53
Payables Turnover TTM 19.57 27.88 4.67 12.39 7.37 9.47
Inventory Turnover TTM 19.25 41.32 89 - - -
Fixed Asset Turnover TTM 141.1 % 635.69 % 161.81 % 643.59 % 191.68 % 2401.32 %
Asset Turnover TTM 52.34 % 117.56 % 23.84 % 141.98 % 67.12 % 149.96 %
Operating Cash Flow Per Share TTM -3.98 1.18 6.62 5.2 5.37 3.61
Free Cash Flow Per Share TTM -18.58 1.11 4.06 4.7 3.72 3.08
Cash Per Share TTM 1960.24 % 19.67 % 128.14 % 297.25 % 189.34 % 492.13 %
Operating Cash Flow Sales Ratio TTM -0.61 % 17.29 % 23.1 % 20.09 % 11.87 % 15.07 %
Free Cash Flow Operating Cash Flow Ratio TTM 466.82 % 93.96 % 61.3 % 90.44 % 69.29 % 85.45 %
Cash Flow Coverage Ratios TTM -0.59 % 68.18 % 19.85 % 37.72 % 16.92 % 45.61 %
Price To Free Cash Flows Ratio TTM -7.28 43.5 18.88 11.55 31.67 18.41
Price To Operating Cash Flows Ratio TTM -37.52 40.87 11.58 10.67 21.9 15.81
Price Cash Flow Ratio TTM -37.52 40.87 11.58 10.67 21.9 15.81
Income Statement (TTM)
MRM ROL SCI HRB BFAM FTDR
Revenue $6.83B $3.07B $4.1B $3.61B $2.42B $1.78B
Gross Profit $1.57B $1.6B $1.09B $1.62B $0.52B $0.89B
Gross Profit Ratio 22.98% 52.17% 26.63% 44.84% 21.6% 49.72%
EBITDA $0.31B $0.71B $1.26B $0.96B $0.28B $0.31B
Net Income $0.12B $0.43B $0.54B $0.6B $0.07B $0.17B
EPS Diluted 22.27 0.89 3.53 4.12 1.28 2.11
Balance Sheet (MRQ)
MRM ROL SCI HRB BFAM FTDR
Long Term Debt $2.39B $0.72B $4.7B $1.49B $1.74B $0.59B
Total Liabilities $6.63B $1.44B $14.81B $3.13B $2.68B $0.95B
Total Equity $0.22B $1.16B $1.54B $0.09B $1.21B $0.14B
Total Investments $0.08B $0.09B $6.62B $0.04B $0.04B $0B
Total Debt $3.65B $0.82B $4.8B $1.49B $1.86B $0.61B
Total Assets $6.85B $2.6B $16.36B $3.22B $3.9B $1.09B
Cash Flow Statement (TTM)
MRM ROL SCI HRB BFAM FTDR
Net Income $0.12B $0.43B $0.54B $0.6B $0.07B $0.17B
Inventory $-0.03B $0B $0B $0B $0B $0B
Dividends Paid $0B $-0.26B $-0.17B $-0.18B $0B $0B
Operating Cash Flow $-0.63B $0.53B $0.87B $0.72B $0.26B $0.2B
Capital Expenditure $-0.14B $-0.03B $-0.36B $-0.06B $-0.09B $-0.03B
Related Stocks
Ticker Name Price
BFAM Bright Horizons Family Solutions Inc. 117.54
CSV Carriage Services, Inc. 40.12
DSEY Diversey Holdings, Ltd. 8.395
EJH E-Home Household Service Holdings Limited 0.66
EM Smart Share Global Limited 1.07
FTDR Frontdoor, Inc. 58.53
HRB H&R Block, Inc. 55.18
IVP Inspire Veterinary Partners, Inc. 0.159
MCW Mister Car Wash, Inc. 7.12
MED Medifast, Inc. 15.52
NEBCU Rover Group, Inc. 11
RGS Regis Corporation 24.5
ROL Rollins, Inc. 48.43
ROVR Rover Group, Inc. 10.995
SCI Service Corporation International 76.93
STON StoneMor Inc. 3.53
TMX Terminix Global Holdings, Inc. 37.87
TRNR Interactive Strength Inc. 2.67
WW WW International, Inc. 1.205
XSPA XpresSpa Group, Inc. 0.655
ETFs With Exposure to MRM
Ticker ETF Name Weight Percentage Price
SCHC Schwab International Small-Cap Equity ETF 0.0297372 34.44
XEF.TO iShares Core MSCI EAFE IMI Index ETF 0.00081 38.57
Unlock