|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,555.00 JPY | +0.42% |
|
-2.34% | -7.90% |
| 02-06 | BML, Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026 | CI |
| 02-06 | BML, Inc. Reports Earnings Results for the Nine Months Ended December 31, 2025 | CI |
Company Valuation: BML, Inc.
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 | 133,254 | - | - |
| Change | - | -2.56% | -6.22% | 3.88% | 28.71% | -12.11% | - | - |
| Enterprise Value (EV) | 35,311 | 38,555 | 44,556 | 55,527 | 88,408 | 133,254 | 133,254 | 133,254 |
| Change | - | 9.19% | 15.56% | 24.62% | 59.22% | 50.73% | 0% | 0% |
| P/E | 3.71x | 7.79x | 18.8x | 18.8x | 19.9x | 17.7x | 15.4x | 12.8x |
| PBR | 1.06x | 0.98x | 0.9x | 0.91x | 1.19x | 1.02x | 0.99x | 0.95x |
| PEG | - | -0.1x | -0.3x | 5.01x | 0.7x | -13.91x | 1x | 0.6x |
| Capitalization / Revenue | 0.67x | 0.76x | 0.82x | 0.82x | 1.01x | 0.86x | 0.83x | 0.81x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.86x | 0.83x | 0.81x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.1x | 10.8x | 9.38x |
| EV / FCF | 0x | 0x | -0x | -0x | 0x | 33.2x | 13.7x | 11.8x |
| FCF Yield | 30.9% | 3.4% | -5.9% | -0.84% | 8.59% | 3.01% | 7.31% | 8.44% |
| 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% | 3.52% | 3.94% | 4.78% |
| 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 | 3,555.00 | 3,555.00 | 3,555.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.62x | - | - | 3.53% | 810M | |
| -158.91x | 13.18x | -179.42x | -.--% | 37.91B | |
| 20.05x | 1.94x | 11.15x | 1% | 23.86B | |
| 16.92x | 1.32x | 7.52x | 5.22% | 7.16B | |
| 312.72x | - | - | - | 4.8B | |
| 47.88x | 8.51x | 30.22x | 1.09% | 2.91B | |
| -18.95x | - | - | - | 1.88B | |
| 32.35x | 1.61x | 12.26x | 1.58% | 1.81B | |
| -31.95x | - | - | -.--% | 1.85B | |
| 12.91x | 1.33x | 5.21x | 5.87% | 1.77B | |
| Average | 25.06x | 4.65x | -18.84x | 2.29% | 8.48B | |
| Weighted average by Cap. | -44.64x | 7.76x | -84.34x | 1.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4694 Stock
- Valuation BML, Inc.
Select your edition
All financial news and data tailored to specific country editions
