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 $1.82M $25.76B $10.82B $7.58B $7.18B $2.84B
Employees 0.43K 20.27K 17.69K 4.20K 32.05K 2.12K
CEO Mr. Kouji Eguchi Mr. Jerry E. Gahlhoff Jr. Mr. Sumner J. Waring III Mr. Jeffrey J. Jones II Mr. Stephen Howard Kramer Mr. William C. Cobb
Ratings
MRM ROL SCI HRB BFAM FTDR
Quant Rating Score 2 3 2 3 2 3
Quant Rating Sell Neutral Sell Neutral Sell Neutral
Trading
MRM ROL SCI HRB BFAM FTDR
Last Close $0.8 $53.11 $75.07 $56.64 $119.51 $39.73
High 52 $6.08 $55.97 $88.6 $66.6 $140.72 $62.39
Low 52 $0.36 $42.44 $67.59 $46.26 $100.83 $29.59
Price vs. 52 Week High -86.84 % -5.11 % -15.27 % -14.95 % -15.07 % -36.32 %
Price vs. 52 Week Low 122.22 % 25.14 % 11.07 % 22.44 % 18.53 % 34.27 %
Total Return
MRM ROL SCI HRB BFAM FTDR
1 Month Return 27.61 % 1.57 % -10.8 % 1.2 % -3.85 % 3.44 %
3 Month Return -22.37 % 15.23 % -1.89 % 5.63 % 4.68 % -28.4 %
6 Month Return -70.03 % 7.84 % 0.48 % -6.83 % -10.1 % -18.54 %
9 Month Return -80 % 7.08 % 7.63 % 6.85 % 9.56 % 17.86 %
YTD Return -22.33 % 14.58 % -5.95 % 7.19 % 7.81 % -27.33 %
1 Year Return -86.84 % 17.63 % 6.85 % 21.94 % 7.32 % 31.3 %
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) - 1.19 % 1.63 % 2.55 % - -
Dividend Paid and Capex Coverage Ration (TTM) -8.21 % 1.87 % 1.68 % 2.9 % 3.47 % 6.92 %
Dividend Per Share (TTM) - 0.63 % 1.22 % 1.45 % - -
Payout Ratio (TTM) - 63.89 % 33.6 % 30.96 % - -
Profitability
MRM ROL SCI HRB BFAM FTDR
Gross Profit Margin TTM 20.77 % 63.03 % 26.05 % 44.71 % 22.57 % 51.57 %
Return on Assets TTM -1.92 % 16.54 % 2.98 % 22.99 % 3.64 % 11.15 %
Return on Equity TTM 146.68 % 36.93 % 32.24 % -198.73 % 10.8 % 107.31 %
Return on Capital Employed TTM -28.42 % 30.32 % 5.56 % 44.65 % 8.21 % 20.43 %
Net Income Per EBT TTM 52.49 % 74 % 76.79 % 78.96 % 70.85 % 76.05 %
EBT Per Ebit TTM 29.64 % 95.59 % 72.9 % 94.78 % 78.44 % 87.04 %
EBIT Per Revenue TTM -10.17 % 19.45 % 22.13 % 21.64 % 9.39 % 19.27 %
Cash Flow To Debt Ratio TTM -22.63 % 74.79 % 19.21 % 37.72 % 38.6 % 22.15 %
Receivables Turnover TTM 92.01 14.34 44.37 68.35 9.48 184.2
Payables Turnover TTM 44.95 25.24 15.22 12.39 63.33 12.56
Inventory Turnover TTM 34.92 - 92.91 - - -
Fixed Asset Turnover TTM 298.41 % 628.34 % 162.2 % 643.59 % 206.8 % 2274.07 %
Asset Turnover TTM 121.17 % 120.18 % 24.09 % 141.98 % 69.76 % 87.42 %
Operating Cash Flow Per Share TTM -164.43 1.25 6.52 5.2 5.84 3.58
Free Cash Flow Per Share TTM -184.45 1.2 3.84 4.7 4.15 3.07
Cash Per Share TTM 2945.73 % 18.51 % 151.06 % 297.25 % 211.06 % 578.91 %
Operating Cash Flow Sales Ratio TTM -11.44 % 17.93 % 22.57 % 20.09 % 12.56 % 14.66 %
Free Cash Flow Operating Cash Flow Ratio TTM 112.17 % 95.46 % 58.82 % 90.44 % 71.16 % 85.56 %
Cash Flow Coverage Ratios TTM -22.63 % 74.79 % 19.21 % 37.72 % 38.6 % 22.15 %
Price To Free Cash Flows Ratio TTM -0.3 44.41 19.46 11.53 29.9 12.31
Price To Operating Cash Flows Ratio TTM -0.34 42.33 11.51 10.9 21.45 10.61
Price Cash Flow Ratio TTM -0.34 42.33 11.51 10.9 21.45 10.61
Income Statement (TTM)
MRM ROL SCI HRB BFAM FTDR
Revenue $6.83B $3.39B $4.19B $3.61B $2.69B $1.84B
Gross Profit $1.57B $3.39B $1.09B $1.62B $0.62B $0.95B
Gross Profit Ratio 22.98% 100% 26.05% 44.84% 23.07% 51.65%
EBITDA $0.31B $0.77B $1.26B $0.96B $0.34B $0.41B
Net Income $0.12B $0.47B $0.52B $0.6B $0.14B $0.24B
EPS Diluted 22.27 0.96 3.53 4.12 2.4 3.01
Balance Sheet (MRQ)
MRM ROL SCI HRB BFAM FTDR
Long Term Debt $2.39B $0.69B $4.8B $1.49B $0.73B $1.19B
Total Liabilities $6.63B $1.49B $15.7B $3.13B $2.57B $1.87B
Total Equity $0.22B $1.33B $1.68B $0.09B $1.28B $0.24B
Total Investments $0.08B $0B $7.32B $0.04B $0.05B $0.05B
Total Debt $3.65B $0.81B $4.92B $1.49B $0.87B $1.22B
Total Assets $6.85B $2.82B $17.38B $3.22B $3.85B $2.11B
Cash Flow Statement (TTM)
MRM ROL SCI HRB BFAM FTDR
Net Income $0.12B $0.47B $0.52B $0.6B $0.14B $0.24B
Inventory $-0.03B $0B $0B $0B $0B $0B
Dividends Paid $0B $-0.3B $-0.17B $-0.18B $0B $0B
Operating Cash Flow $-0.63B $0.61B $0.94B $0.72B $0.34B $0.27B
Capital Expenditure $-0.14B $-0.03B $-0.39B $-0.06B $-0.1B $-0.04B
Related Stocks
Ticker Name Price
BFAM Bright Horizons Family Solutions Inc. 115.7
CSV Carriage Services, Inc. 36.95
DSEY Diversey Holdings, Ltd. 8.395
EJH E-Home Household Service Holdings Limited 1.175
EM Smart Share Global Limited 1.04
FTDR Frontdoor, Inc. 39.63
HRB H&R Block, Inc. 57.095
IVP Inspire Veterinary Partners, Inc. 1.44
MCW Mister Car Wash, Inc. 7.32
MED Medifast, Inc. 13.15
NEBCU Rover Group, Inc. 11
RGS Regis Corporation 16.75
ROL Rollins, Inc. 54.155
ROVR Rover Group, Inc. 10.995
SCI Service Corporation International 75.225
STON StoneMor Inc. 3.53
TMX Terminix Global Holdings, Inc. 37.87
TRNR Interactive Strength Inc. 1.055
WW WW International, Inc. 0.1896
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 34.395
XEF.TO iShares Core MSCI EAFE IMI Index ETF 0.00081 37.325
Unlock