Valuation BML, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
3,565.00 ^JPY	-2.19%		-3.26%	-7.64%

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	133,629	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-11.87%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	133,629	133,629	133,629
Change	-	9.19%	15.56%	24.62%	59.22%	51.15%	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	0.96x
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	10.9x	9.41x
EV / FCF	0x	0x	-0x	-0x	0x	33.3x	13.7x	11.9x
FCF Yield	30.9%	3.4%	-5.9%	-0.84%	8.59%	3%	7.29%	8.42%
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%	3.51%	3.93%	4.77%
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	3,565.00	3,565.00	3,565.00
Nbr of stocks (in thousands)	40,164	39,198	38,984	39,007	37,484	37,484	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/13/26	-	-	-

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.	18.14x	-	-	3.43%	868M
CVS HEALTH CORPORATION	12.4x	0.39x	8.06x	3.12%	109B
HCA HEALTHCARE, INC.	14.3x	1.8x	9x	0.73%	91.66B
NATERA, INC.	-292.81x	19.87x	-343.85x	-.--%	58.88B
FRESENIUS SE & CO. KGAA	13.37x	1.47x	8.89x	2.67%	27.78B
QUEST DIAGNOSTICS INCORPORATED	22.74x	2.54x	12.9x	1.43%	25.51B
LABCORP HOLDINGS INC.	21.86x	2.02x	11.6x	0.96%	24.7B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.99x	5.59x	23.23x	2.25%	20.99B
TENET HEALTHCARE CORPORATION	7.71x	1.4x	6.37x	-.--%	20.45B
IHH HEALTHCARE	30.1x	2.82x	12.71x	1.49%	16.65B
Average	-12.12x	4.21x	-27.90x	1.61%	39.65B
Weighted average by Cap.	-29.67x	4.36x	-42.60x	1.56%