Valuation BML, Inc.

Stocks

Delayed Japan Exchange 03:27:19 15/09/26 pm AEST			5-day change	1st Jan Change
3,655.00 ^JPY	+1.11%		+1.39%	-5.31%

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	124,107	120,926	113,405	117,800	151,621	135,503	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-10.63%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	135,503	135,503	135,503
Change	-	9.19%	15.56%	24.62%	59.22%	53.27%	0%	0%
P/E	3.71x	7.79x	18.8x	18.8x	19.9x	18x	15.7x	13x
PBR	1.06x	0.98x	0.9x	0.91x	1.19x	1.04x	1.01x	0.97x
PEG	-	-0.1x	-0.3x	5.01x	0.7x	-14.15x	1.1x	0.6x
Capitalization / Revenue	0.67x	0.76x	0.82x	0.82x	1.01x	0.87x	0.85x	0.82x
EV / Revenue	0x	0x	0x	0x	0x	0.87x	0.85x	0.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.3x	11x	9.54x
EV / FCF	0x	0x	-0x	-0x	0x	33.8x	13.9x	12x
FCF Yield	30.9%	3.4%	-5.9%	-0.84%	8.59%	2.96%	7.19%	8.3%
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%	3.46%	3.87%	4.7%
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	3,615.00	3,615.00	3,615.00
Nbr of stocks (in thousands)	40,164	39,198	38,984	39,007	37,484	37,484	-	-
Announcement Date	13/5/22	12/5/23	10/5/24	9/5/25	13/5/26	-	-	-

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.	17.99x	-	-	3.46%	877M
NATERA, INC.	-250.9x	16.56x	-297.48x	-.--%	49.27B
LABCORP HOLDINGS INC.	22.63x	2.08x	11.78x	0.92%	25.57B
SONIC HEALTHCARE LIMITED	15.54x	1.24x	7.03x	5.64%	6.72B
RADNET, INC.	1078.43x	-	-	-	5.94B
DR. LAL PATHLABS LIMITED	51.58x	9.52x	32.75x	0.97%	3.33B
GENEDX HOLDINGS CORP.	-26.75x	-	-	-	2.68B
FLEURY S.A.	15.94x	1.62x	6.34x	4.68%	2.26B
NEOGENOMICS, INC.	-62.14x	-	-	-.--%	2.37B
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	31.06x	1.61x	12.07x	1.45%	1.87B
Average	89.34x	5.44x	-37.92x	2.14%	10.09B
Weighted average by Cap.	-51.64x	10.29x	-159.11x	0.88%