Valuation BML, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 02/10/2026 pm IST			5-day change	1st Jan Change
3,565.00 ^JPY	-2.19%		-3.65%	-7.64%

07/08	BML, Inc. Provides Dividend Guidance for the Second Quarter End and Year End of Fiscal Year Ending March 31, 2027	CI
07/08	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	1,24,107	1,20,926	1,13,405	1,17,800	1,51,621	1,36,628	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-9.89%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	1,36,628	1,36,628	1,36,628
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	1,86,067	1,59,462	1,37,964	1,43,191	1,50,262	1,55,100	1,60,200	1,65,300
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	13/05/22	12/05/23	10/05/24	09/05/25	13/05/26	-	-	-

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%	87Cr
CVS HEALTH CORPORATION	12.4x	0.39x	8.06x	3.12%	11TCr
HCA HEALTHCARE, INC.	14.3x	1.8x	9x	0.73%	9.17TCr
NATERA, INC.	-292.81x	19.87x	-343.85x	-.--%	5.89TCr
FRESENIUS SE & CO. KGAA	13.37x	1.47x	8.89x	2.67%	2.78TCr
QUEST DIAGNOSTICS INCORPORATED	22.74x	2.54x	12.9x	1.43%	2.55TCr
LABCORP HOLDINGS INC.	21.86x	2.02x	11.6x	0.96%	2.47TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.99x	5.59x	23.23x	2.25%	2.1TCr
TENET HEALTHCARE CORPORATION	7.71x	1.4x	6.37x	-.--%	2.04TCr
IHH HEALTHCARE	30.1x	2.82x	12.71x	1.49%	1.67TCr
Average	-12.12x	4.21x	-27.90x	1.61%	3.96TCr
Weighted average by Cap.	-29.67x	4.36x	-42.60x	1.56%