Loading…
Japanese direct-to-consumer beauty and fitness device maker behind ReFa beauty rollers and SIXPAD EMS training gear.
Japanese direct-to-consumer beauty and fitness device maker behind ReFa beauty rollers and SIXPAD EMS training gear.
Designs its devices itself and sells them through its own online shop, department stores and beauty salons at prices above ordinary appliances. SIXPAD training devices need replaceable gel sheets, adding repeat purchases beyond the one-off device sale.
In one line: A Japanese beauty-tech DTC brand, like a combined Theragun and NuFace.
Moat: narrow (brand, distribution). Strong celebrity-endorsed brand recognition (e.g., Cristiano Ronaldo for SIXPAD) and TV-shopping/e-commerce reach.
Headquarters: Nagoya, Japan · Founded: 2006 · Employees: 1,514
Size MTG (7806.T) is a Japan Consumer Discretionary company (Specialty Stores) with a market value of $1.96B, the 492nd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥7,830 on 6 Nov 2026.
Performance Over six months the shares gained 35.7%, against +21.6% for the median peer and +1.8% for the Japan market (cap-weighted) — 5th highest of 20 in its peer set.
Growth Revenue grew 43.6% over the last twelve months (peer median +5.6%); the operating margin is 10.7% (peer median 8.7%).
Valuation It trades at 27.4× forward earnings against a peer median of 15.9× (4th most expensive of 20).
Capital Return on invested capital runs 7.0 points above its cost of capital (7.0% WACC).
Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥131B | ¥98.8B | ¥71.9B | ¥60.2B | ¥49.0B |
| Revenue growth | — | +37% | +19% | +23% | — |
| Gross profit | ¥84.7B | ¥62.0B | ¥43.1B | ¥36.9B | ¥31.4B |
| EBITDA | ¥18.0B | ¥13.1B | ¥4.93B | ¥4.39B | ¥3.79B |
| Net income | ¥11.9B | ¥7.93B | ¥2.28B | ¥1.98B | ¥2.68B |
| Free cash flow | n/a | -¥821M | -¥2.31B | ¥1.50B | ¥1.31B |
| Capital expenditure | n/a | ¥10.5B | ¥4.21B | ¥1.45B | ¥1.00B |
| Total debt | ¥18.7B | ¥3.71B | ¥178M | ¥133M | ¥122M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
| Company | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g |
|---|---|---|---|---|---|---|
| MTG 7806.T | $1.96B | +36% | +44% | 11% | 27.4× | n/a |
| Panasonic 6752.T | $44.5B | -6% | +4% | 8% | 13.5× | 9.8% |
| L'Oreal OR.PA | $268B | +25% | +3% | 21% | 32.8× | 18.1% |
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 7806.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -16.5% | +10.9% | lowest of 21 |
| 6-month return | +35.7% | +21.6% | 5th highest of 20 |
| Distance from 52-week high | -17.6% | -20.3% | 10th highest of 21 |
| Revenue growth (TTM) | +43.6% | +5.6% | 2nd highest of 21 |
| Operating margin | 10.7% | 8.7% | 6th highest of 21 |
| Forward P/E | 27.4× | 15.9× | 4th most expensive of 20 |
| ROIC minus cost of capital | +7.0 pp | +2.4 pp | 8th highest of 21 |
| EV / EBITDA | 17.6× | 10.5× | 2nd most expensive of 17 |
| Net debt / EBITDA | 0.5× | 1.7× | 3rd least indebted of 18 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| MTG 7806.T | Japan | $1.96B | +36% | +44% | 11% | 27.4× | n/a | n/a |
| Sonic Automotive SAH | United States | $1.95B | -24% | +2% | 3% | 9.3× | n/a | n/a |
| North West NWC.TO | Canada | $2.02B | +17% | +1% | 8% | 17.1× | -2.8% | +1.9% |
| Chow Tai Seng Jewelry 002867.SZ | China | $1.88B | -12% | -22% | 14% | 13.1× | 1.3% | +11.7% |
| Super Retail SUL.AX | Australia | $2.14B | +22% | +3% | 9% | 13.8× | 6.7% | +4.0% |
| Lovisa LOV.AX | Australia | $2.18B | +32% | +18% | 18% | 27.8× | 21.9% | +26.7% |
| Lalithaa Jewellery Mart LALITHAA.NS | India | $2.21B | n/a | +48% | 6% | n/a | n/a | n/a |
| Beijing Caishikou Department Store 605599.SS | China | $1.71B | -23% | +37% | 4% | 13.3× | -17.2% | +32.7% |
| Sally Beauty SBH | United States | $1.71B | +31% | +1% | 9% | 8.3× | -2.6% | +1.0% |
| Watches of Switzerland WOSG.L | United Kingdom | $2.34B | +43% | +11% | 10% | 14.1× | 14.5% | +15.1% |
| Honasa Consumer HONASA.NS | India | $1.61B | +32% | +21% | 10% | 52.9× | 42.5% | +39.1% |
| POYA International 5904.TWO | Taiwan | $2.38B | +65% | +13% | 17% | 18.7× | 0.7% | +7.6% |
| Luk Fook Holdings (International) 0590.HK | Hong Kong | $1.58B | -9% | +29% | 20% | 6.1× | n/a | n/a |
| Dunelm DNLM.L | United Kingdom | $2.44B | +24% | +3% | 12% | 11.7× | 2.4% | +6.4% |
| RH RH | United States | $2.48B | -2% | +3% | 10% | 20.2× | 11.4% | +3.8% |
| Savers Value Village SVV | United States | $1.52B | +22% | +10% | 8% | 18.2× | 12.9% | +15.0% |
| Bob's Discount Furniture BOBS | United States | $2.54B | +42% | +17% | 9% | 20.2× | 13.4% | +4.0% |
| Pets At Home PETS.L | United Kingdom | $1.51B | +48% | -1% | 7% | 15.9× | 9.2% | +5.2% |
| Leon's Furniture LNF.TO | Canada | $1.43B | +16% | 0% | 8% | 13.3× | -3.3% | +3.0% |
| Shanghai Yuyuan Tourist Mart 600655.SS | China | $2.70B | -6% | -21% | -3% | 77.3× | 15.9% | -4.4% |
| National Vision EYE | United States | $1.42B | -22% | +8% | 4% | 16.3× | 15.6% | +3.0% |