Valuation BML, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 29/10/2026 +03			5-day change	1st Jan Change
3,770.00 ^JPY	-0.13%		-2.20%	-2.33%

08-07	BML, Inc. Provides Dividend Guidance for the Second Quarter End and Year End of Fiscal Year Ending March 31, 2027	CI
08-07	Bml, Inc. Provides Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	124,107	120,926	113,405	117,800	151,621	141,501	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-6.67%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	141,501	141,501	141,501
Change	-	9.19%	15.56%	24.62%	59.22%	60.05%	0%	0%
P/E	3.71x	7.79x	18.8x	18.8x	19.9x	18.8x	16.3x	13.6x
PBR	1.06x	0.98x	0.9x	0.91x	1.19x	1.08x	1.05x	1.01x
PEG	-	-0.1x	-0.3x	5.01x	0.7x	-14.77x	1.1x	0.7x
Capitalization / Revenue	0.67x	0.76x	0.82x	0.82x	1.01x	0.91x	0.88x	0.86x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.88x	0.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.9x	11.5x	9.96x
EV / FCF	0x	0x	-0x	-0x	0x	35.3x	14.5x	12.6x
FCF Yield	30.9%	3.4%	-5.9%	-0.84%	8.59%	2.83%	6.88%	7.95%
Dividend per Share ²	120	100	80	120	125	125	140	170
Rate of return	3.88%	3.24%	2.75%	3.97%	3.09%	3.31%	3.71%	4.5%
EPS ²	833.2	395.8	154.8	160.6	203.5	201	230.9	277.8
Distribution rate	14.4%	25.3%	51.7%	74.7%	61.4%	62.2%	60.6%	61.2%
Net sales ¹	186,067	159,462	137,964	143,191	150,262	155,100	160,200	165,300
EBITDA	54,690	30,193	15,867	-	-	-	-	-
EBIT ¹	48,889	23,936	9,167	9,364	10,421	11,000	12,300	14,200
Net income ¹	33,741	15,578	6,034	6,263	7,748	7,400	8,200	9,500
Net Debt	-88,796	-82,371	-68,849	-62,273	-63,213	-	-	-
Reference price ²	3,090.00	3,085.00	2,909.00	3,020.00	4,045.00	3,775.00	3,775.00	3,775.00
Nbr of stocks (in thousands)	40,164	39,198	38,984	39,007	37,484	37,484	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/9/25 A	5/13/26 A	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BML, INC.	18.79x	-	-	3.31%	894M
CVS HEALTH CORPORATION	13.09x	0.4x	8.36x	2.96%	115B
HCA HEALTHCARE, INC.	15.31x	1.91x	9.5x	0.67%	100B
NATERA, INC.	-295.7x	20.65x	-349.08x	-.--%	61.18B
FRESENIUS SE & CO. KGAA	14.04x	1.54x	9.29x	2.52%	29.09B
LABCORP HOLDINGS INC.	25.42x	2.33x	13.19x	0.81%	29.25B
QUEST DIAGNOSTICS INCORPORATED	23.79x	2.65x	13.45x	1.35%	27.02B
TENET HEALTHCARE CORPORATION	8.15x	1.46x	6.61x	-.--%	21.62B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.84x	5.5x	22.34x	2.27%	20.81B
IHH HEALTHCARE	30.61x	2.86x	12.86x	1.47%	16.97B
Average	-11.57x	4.36x	-28.17x	1.53%	42.22B
Weighted average by Cap.	-28.19x	4.46x	-41.77x	1.46%