vs
Medirom Healthcare Technologies Inc.（MRM）与SERVICE CORP INTERNATIONAL（SCI）财务数据对比。点击上方公司名可切换其他公司
SERVICE CORP INTERNATIONAL的季度营收约是Medirom Healthcare Technologies Inc.的52.7倍（$1.1B vs $21.1M）。SERVICE CORP INTERNATIONAL净利率更高（14.3% vs -21.3%，领先35.6%）。SERVICE CORP INTERNATIONAL自由现金流更多（$87.2M vs $-2.4K）
Medirom Healthcare Technologies Inc.是一家医疗科技企业，专注于开发远程患者监测、慢性病管理及术后护理相关的数字健康解决方案，服务对象涵盖医疗机构、保险支付方及康养机构，覆盖北美及亚太核心市场。
国际配送服务有限公司（IDS）是英国邮政及快递服务提供商，2013年由英国政府设立，作为皇家邮政的控股母公司，多数股权随后在伦敦证券交易所公开发售，当时政府保留30%股份。截至2025年4月，该公司由丹尼尔·克雷廷斯基旗下捷克EP集团持有运营。
MRM vs SCI — 直观对比
营收规模更大
SCI
是对方的52.7倍
$21.1M
净利率更高
SCI
高出35.6%
-21.3%
自由现金流更多
SCI
多$87.2M
$-2.4K
损益表 — Q2 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $21.1M | $1.1B |
| 净利润 | $-4.5M | $159.4M |
| 毛利率 | — | 28.0% |
| 营业利润率 | -28.5% | 24.8% |
| 净利率 | -21.3% | 14.3% |
| 营收同比 | — | 1.7% |
| 净利润同比 | — | 5.3% |
| 每股收益（稀释后） | — | $1.13 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收MRMSCI
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | $21.1M | $1.1B | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.0B | ||
| Q1 24 | — | $1.0B |
净利润MRMSCI
| Q4 25 | — | $159.4M | ||
| Q3 25 | — | $117.5M | ||
| Q2 25 | $-4.5M | $122.9M | ||
| Q1 25 | — | $142.9M | ||
| Q4 24 | — | $151.4M | ||
| Q3 24 | — | $117.8M | ||
| Q2 24 | — | $118.2M | ||
| Q1 24 | — | $131.3M |
毛利率MRMSCI
| Q4 25 | — | 28.0% | ||
| Q3 25 | — | 25.1% | ||
| Q2 25 | — | 25.5% | ||
| Q1 25 | — | 27.1% | ||
| Q4 24 | — | 28.0% | ||
| Q3 24 | — | 24.9% | ||
| Q2 24 | — | 24.9% | ||
| Q1 24 | — | 26.2% |
营业利润率MRMSCI
| Q4 25 | — | 24.8% | ||
| Q3 25 | — | 21.4% | ||
| Q2 25 | -28.5% | 21.1% | ||
| Q1 25 | — | 23.4% | ||
| Q4 24 | — | 24.0% | ||
| Q3 24 | — | 20.9% | ||
| Q2 24 | — | 21.4% | ||
| Q1 24 | — | 22.2% |
净利率MRMSCI
| Q4 25 | — | 14.3% | ||
| Q3 25 | — | 11.1% | ||
| Q2 25 | -21.3% | 11.5% | ||
| Q1 25 | — | 13.3% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | — | 11.6% | ||
| Q2 24 | — | 11.4% | ||
| Q1 24 | — | 12.6% |
每股收益（稀释后）MRMSCI
| Q4 25 | — | $1.13 | ||
| Q3 25 | — | $0.83 | ||
| Q2 25 | — | $0.86 | ||
| Q1 25 | — | $0.98 | ||
| Q4 24 | — | $1.02 | ||
| Q3 24 | — | $0.81 | ||
| Q2 24 | — | $0.81 | ||
| Q1 24 | — | $0.89 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $252.3K | $243.6M |
| 总债务越低越好 | $8.8M | $5.1B |
| 股东权益账面价值 | $1.6M | $1.6B |
| 总资产 | $52.0M | $18.7B |
| 负债/权益比越低杠杆越低 | 5.55× | 3.10× |
8季度趋势，按日历期对齐
现金及短期投资MRMSCI
| Q4 25 | — | $243.6M | ||
| Q3 25 | — | $241.3M | ||
| Q2 25 | $252.3K | $255.4M | ||
| Q1 25 | — | $227.2M | ||
| Q4 24 | — | $218.8M | ||
| Q3 24 | — | $185.4M | ||
| Q2 24 | — | $184.4M | ||
| Q1 24 | — | $205.6M |
总债务MRMSCI
| Q4 25 | — | $5.1B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | $8.8M | $5.0B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $4.7B | ||
| Q2 24 | — | $4.7B | ||
| Q1 24 | — | $4.6B |
股东权益MRMSCI
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | $1.6M | $1.6B | ||
| Q1 25 | — | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.6B |
总资产MRMSCI
| Q4 25 | — | $18.7B | ||
| Q3 25 | — | $18.4B | ||
| Q2 25 | $52.0M | $18.0B | ||
| Q1 25 | — | $17.3B | ||
| Q4 24 | — | $17.4B | ||
| Q3 24 | — | $17.4B | ||
| Q2 24 | — | $16.8B | ||
| Q1 24 | — | $16.7B |
负债/权益比MRMSCI
| Q4 25 | — | 3.10× | ||
| Q3 25 | — | 3.17× | ||
| Q2 25 | 5.55× | 3.19× | ||
| Q1 25 | — | 2.87× | ||
| Q4 24 | — | 2.83× | ||
| Q3 24 | — | 2.92× | ||
| Q2 24 | — | 3.05× | ||
| Q1 24 | — | 2.90× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-2.3K | $212.9M |
| 自由现金流经营现金流 - 资本支出 | $-2.4K | $87.2M |
| 自由现金流率自由现金流/营收 | -0.0% | 7.8% |
| 资本支出强度资本支出/营收 | 0.0% | 11.3% |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | — | $554.2M |
8季度趋势，按日历期对齐
经营现金流MRMSCI
| Q4 25 | — | $212.9M | ||
| Q3 25 | — | $252.3M | ||
| Q2 25 | $-2.3K | $166.4M | ||
| Q1 25 | — | $311.1M | ||
| Q4 24 | — | $264.1M | ||
| Q3 24 | — | $263.8M | ||
| Q2 24 | — | $196.9M | ||
| Q1 24 | — | $220.1M |
自由现金流MRMSCI
| Q4 25 | — | $87.2M | ||
| Q3 25 | — | $150.7M | ||
| Q2 25 | $-2.4K | $83.4M | ||
| Q1 25 | — | $233.0M | ||
| Q4 24 | — | $151.8M | ||
| Q3 24 | — | $162.8M | ||
| Q2 24 | — | $100.8M | ||
| Q1 24 | — | $140.3M |
自由现金流率MRMSCI
| Q4 25 | — | 7.8% | ||
| Q3 25 | — | 14.2% | ||
| Q2 25 | -0.0% | 7.8% | ||
| Q1 25 | — | 21.7% | ||
| Q4 24 | — | 13.9% | ||
| Q3 24 | — | 16.1% | ||
| Q2 24 | — | 9.7% | ||
| Q1 24 | — | 13.4% |
资本支出强度MRMSCI
| Q4 25 | — | 11.3% | ||
| Q3 25 | — | 9.6% | ||
| Q2 25 | 0.0% | 7.8% | ||
| Q1 25 | — | 7.3% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | 10.0% | ||
| Q2 24 | — | 9.3% | ||
| Q1 24 | — | 7.6% |
现金转化率MRMSCI
| Q4 25 | — | 1.34× | ||
| Q3 25 | — | 2.15× | ||
| Q2 25 | — | 1.35× | ||
| Q1 25 | — | 2.18× | ||
| Q4 24 | — | 1.75× | ||
| Q3 24 | — | 2.24× | ||
| Q2 24 | — | 1.67× | ||
| Q1 24 | — | 1.68× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
MRM
暂无分部数据
SCI
| Cemetery | $510.9M | 46% |
| Funeral Matured Preneed Revenue | $196.5M | 18% |
| Cemetery Recognized Preneed Merchandise And Service Revenue | $107.4M | 10% |
| Cemetery Atneed Revenue | $104.9M | 9% |
| CA | $56.4M | 5% |
| Funeral Other Revenue | $54.6M | 5% |
| Cemetery Other Revenue | $40.2M | 4% |
| Nonfuneral Home Revenue | $28.1M | 3% |
| Non Funeral Home Preneed Sales Revenue | $22.0M | 2% |
