Valuation BML, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
3,645.00 ^JPY	-1.22%		-0.27%	-5.57%

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	136,628	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-9.89%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	136,628	136,628	136,628
Change	-	9.19%	15.56%	24.62%	59.22%	54.54%	0%	0%
P/E	3.71x	7.79x	18.8x	18.8x	19.9x	18.1x	15.8x	13.1x
PBR	1.06x	0.98x	0.9x	0.91x	1.19x	1.05x	1.01x	0.98x
PEG	-	-0.1x	-0.3x	5.01x	0.7x	-14.22x	1.1x	0.6x
Capitalization / Revenue	0.67x	0.76x	0.82x	0.82x	1.01x	0.88x	0.85x	0.83x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.85x	0.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.4x	11.1x	9.62x
EV / FCF	0x	0x	-0x	-0x	0x	34.1x	14x	12.1x
FCF Yield	30.9%	3.4%	-5.9%	-0.84%	8.59%	2.94%	7.13%	8.24%
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%	3.43%	3.84%	4.66%
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	3,645.00	3,645.00	3,645.00
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%	875M
NATERA, INC.	-239.42x	15.92x	-285.3x	-.--%	47.31B
LABCORP HOLDINGS INC.	23.46x	2.14x	12.12x	0.89%	26.51B
SONIC HEALTHCARE LIMITED	15.94x	1.26x	7.16x	5.5%	6.96B
RADNET, INC.	1053x	-	-	-	5.8B
DR. LAL PATHLABS LIMITED	50.78x	9.35x	32.21x	0.99%	3.32B
GENEDX HOLDINGS CORP.	-25.63x	-	-	-	2.56B
NEOGENOMICS, INC.	-58.21x	-	-	-.--%	2.23B
FLEURY S.A.	15.23x	1.53x	5.98x	5%	2.14B
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	30.18x	1.58x	11.86x	1.49%	1.84B
Average	88.35x	5.30x	-35.99x	2.16%	9.96B
Weighted average by Cap.	-44.27x	9.72x	-147.40x	0.89%