Valuation BML, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 28/07/2026 +04			5-day change	1st Jan Change
3,610.00 ^JPY	+0.14%		-0.55%	-6.48%

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

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	135,316	-	-
Change	-	-2.56%	-6.22%	3.88%	28.71%	-10.75%	-	-
Enterprise Value (EV)	35,311	38,555	44,556	55,527	88,408	135,316	135,316	135,316
Change	-	9.19%	15.56%	24.62%	59.22%	53.06%	0%	0%
P/E	3.71x	7.79x	18.8x	18.8x	19.9x	18x	15.6x	13x
PBR	1.06x	0.98x	0.9x	0.91x	1.19x	1.04x	1x	0.97x
PEG	-	-0.1x	-0.3x	5.01x	0.7x	-14.15x	1x	0.6x
Capitalization / Revenue	0.67x	0.76x	0.82x	0.82x	1.01x	0.87x	0.84x	0.82x
EV / Revenue	0x	0x	0x	0x	0x	0.87x	0.84x	0.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.3x	11x	9.53x
EV / FCF	0x	0x	-0x	-0x	0x	33.7x	13.9x	12x
FCF Yield	30.9%	3.4%	-5.9%	-0.84%	8.59%	2.96%	7.2%	8.32%
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%	3.88%	4.71%
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	3,610.00	3,610.00	3,610.00
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.	17.94x	-	-	3.47%	826M
NATERA, INC.	-154.92x	12.84x	-174.78x	-.--%	36.95B
LABCORP HOLDINGS INC.	20.94x	1.99x	11.48x	0.97%	24.7B
SONIC HEALTHCARE LIMITED	17.4x	1.35x	7.67x	5.07%	7.4B
RADNET, INC.	315.44x	-	-	-	4.84B
DR. LAL PATHLABS LIMITED	49.22x	9.06x	31.24x	1.01%	3.18B
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	32.25x	1.6x	12.22x	1.59%	1.81B
GENEDX HOLDINGS CORP.	-18.1x	-	-	-	1.8B
FLEURY S.A.	12.87x	1.33x	5.19x	5.89%	1.76B
NEOGENOMICS, INC.	-29.48x	-	-	-.--%	1.71B
Average	26.36x	4.69x	-17.83x	2.25%	8.5B
Weighted average by Cap.	-39.82x	7.49x	-79.00x	1.03%