BML Inc
TSE:4694

Watchlist Manager
BML Inc Logo
BML Inc
TSE:4694
Watchlist
Price: 3 815 JPY 0.13%
Market Cap: 155.5B JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-19%
5Y
+26%
10Y
+38%
Operating Income
+
3Y
-77%
5Y
+49%
10Y
+38%
Net Income
+
3Y
-78%
5Y
+47%
10Y
+71%

Earnings Waterfall
BML Inc

Revenue
145.6B JPY
Cost of Revenue
-99.2B JPY
Gross Profit
46.4B JPY
Operating Expenses
-36.8B JPY
Operating Income
9.6B JPY
Other Expenses
-3.2B JPY
Net Income
6.4B JPY

Income Statement
BML Inc

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
6
0
0
8
0
0
16
28
41
55
61
73
84
91
89
86
83
82
79
76
69
64
61
57
56
56
54
53
52
48
46
44
42
41
41
40
40
39
38
37
37
37
37
37
36
38
38
39
39
37
37
36
36
36
0
0
0
40
12
25
39
104
120
136
153
118
0
Revenue
51 374
N/A
51 098
-1%
51 110
+0%
51 858
+1%
53 031
+2%
54 053
+2%
54 779
+1%
54 634
0%
54 924
+1%
54 896
0%
54 831
0%
55 197
+1%
56 519
+2%
57 765
+2%
59 067
+2%
59 631
+1%
60 413
+1%
60 396
0%
60 872
+1%
61 382
+1%
62 135
+1%
80 762
+30%
83 314
+3%
86 015
+3%
88 816
+3%
92 201
+4%
92 800
+1%
93 359
+1%
94 222
+1%
94 608
+0%
95 847
+1%
96 811
+1%
97 776
+1%
99 047
+1%
100 522
+1%
101 952
+1%
103 218
+1%
104 404
+1%
105 214
+1%
106 067
+1%
107 444
+1%
109 024
+1%
109 990
+1%
110 936
+1%
111 245
+0%
111 243
0%
111 803
+1%
112 620
+1%
113 127
+0%
113 502
+0%
114 375
+1%
114 387
+0%
115 923
+1%
117 129
+1%
118 071
+1%
120 240
+2%
120 871
+1%
120 732
0%
115 997
-4%
118 652
+2%
126 163
+6%
138 571
+10%
159 554
+15%
174 443
+9%
176 993
+1%
186 067
+5%
179 453
-4%
174 079
-3%
173 292
0%
159 462
-8%
154 256
-3%
145 859
-5%
140 742
-4%
137 964
-2%
138 284
+0%
139 228
+1%
141 328
+2%
143 191
+1%
145 625
+2%
Gross Profit
Cost of Revenue
(32 690)
(32 476)
(32 145)
(32 542)
(33 251)
(33 669)
(34 183)
(34 226)
(34 851)
(35 070)
(34 892)
(34 772)
(35 224)
(36 086)
(36 962)
(37 247)
(37 691)
(37 743)
(37 853)
(38 029)
(38 378)
(50 785)
(52 929)
(55 037)
(57 037)
(58 713)
(58 924)
(59 093)
(59 311)
(59 952)
(60 564)
(61 101)
(61 797)
(62 605)
(63 908)
(65 161)
(66 282)
(67 365)
(67 960)
(68 523)
(69 425)
(70 169)
(70 500)
(70 898)
(71 225)
(71 443)
(71 908)
(72 491)
(72 845)
(73 038)
(73 302)
(73 472)
(74 190)
(74 901)
(75 855)
(77 362)
(78 009)
(78 481)
(77 027)
(77 428)
(79 625)
(83 803)
(89 579)
(94 711)
(96 458)
(99 116)
(99 502)
(99 263)
(100 855)
(98 016)
(97 022)
(95 038)
(92 922)
(92 335)
(92 767)
(93 500)
(95 222)
(97 329)
(99 203)
Gross Profit
18 684
N/A
18 622
0%
18 965
+2%
19 316
+2%
19 779
+2%
20 384
+3%
20 596
+1%
20 408
-1%
20 073
-2%
19 826
-1%
19 940
+1%
20 425
+2%
21 295
+4%
21 680
+2%
22 106
+2%
22 385
+1%
22 722
+2%
22 653
0%
23 019
+2%
23 353
+1%
23 757
+2%
29 977
+26%
30 385
+1%
30 978
+2%
31 779
+3%
33 488
+5%
33 876
+1%
34 266
+1%
34 911
+2%
34 656
-1%
35 283
+2%
35 710
+1%
35 979
+1%
36 442
+1%
36 614
+0%
36 791
+0%
36 936
+0%
37 039
+0%
37 254
+1%
37 544
+1%
38 019
+1%
38 855
+2%
39 490
+2%
40 038
+1%
40 020
0%
39 800
-1%
39 895
+0%
40 129
+1%
40 282
+0%
40 464
+0%
41 073
+2%
40 915
0%
41 733
+2%
42 228
+1%
42 216
0%
42 878
+2%
42 862
0%
42 251
-1%
38 970
-8%
41 224
+6%
46 538
+13%
54 768
+18%
69 975
+28%
79 732
+14%
80 535
+1%
86 951
+8%
79 951
-8%
74 816
-6%
72 437
-3%
61 446
-15%
57 234
-7%
50 821
-11%
47 820
-6%
45 629
-5%
45 517
0%
45 728
+0%
46 106
+1%
45 862
-1%
46 422
+1%
Operating Income
Operating Expenses
(15 125)
(14 939)
(15 138)
(15 335)
(15 904)
(15 922)
(16 004)
(15 860)
(16 851)
(17 056)
(16 488)
(16 099)
(16 403)
(16 825)
(17 354)
(17 336)
(17 191)
(17 122)
(17 194)
(17 468)
(17 621)
(23 355)
(24 673)
(25 777)
(26 697)
(28 188)
(28 188)
(28 189)
(28 427)
(28 019)
(27 894)
(27 931)
(27 941)
(28 254)
(28 735)
(29 292)
(29 696)
(30 065)
(30 300)
(30 304)
(30 393)
(30 426)
(30 370)
(30 447)
(30 468)
(30 471)
(30 649)
(30 678)
(30 972)
(31 127)
(31 347)
(31 494)
(31 609)
(31 778)
(31 825)
(32 045)
(32 247)
(32 488)
(32 494)
(32 685)
(32 971)
(34 832)
(35 879)
(37 244)
(37 827)
(38 062)
(38 262)
(38 004)
(38 635)
(37 510)
(37 483)
(37 210)
(36 577)
(36 462)
(36 470)
(36 514)
(36 534)
(36 498)
(36 801)
Selling, General & Administrative
(15 125)
(14 936)
(15 138)
(15 335)
(15 865)
(15 922)
(16 004)
(16 420)
(16 851)
(17 056)
(16 488)
(16 099)
(16 403)
(16 826)
(17 355)
(17 336)
(17 190)
(17 122)
(17 195)
(17 469)
(17 621)
(23 014)
(24 673)
(25 777)
(26 697)
(27 866)
(28 187)
(28 189)
(28 427)
(27 751)
(27 892)
(27 928)
(27 938)
(27 951)
(28 734)
(29 291)
(29 695)
(29 778)
(30 298)
(30 303)
(30 391)
(30 161)
(30 370)
(30 446)
(30 468)
(30 168)
(30 648)
(30 676)
(30 971)
(30 800)
(31 346)
(31 494)
(31 608)
(31 496)
(31 823)
(32 044)
(32 246)
(32 203)
(32 494)
(32 684)
(32 970)
(34 553)
(35 878)
(37 242)
(37 826)
(37 759)
(38 261)
(38 005)
(38 635)
(37 238)
(37 482)
(37 208)
(36 575)
(36 186)
(36 469)
(36 513)
(36 533)
(36 237)
(36 799)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(341)
0
0
0
(322)
0
0
0
(266)
0
0
0
(302)
0
0
0
(285)
0
0
0
0
0
0
0
(302)
0
0
0
(326)
0
0
0
(281)
0
0
0
(284)
0
0
0
(278)
0
0
0
(302)
0
0
0
(271)
0
0
0
(275)
0
0
0
(260)
0
Other Operating Expenses
0
(3)
0
0
(39)
0
0
560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
(2)
(2)
(3)
(3)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(2)
(265)
0
(1)
0
(1)
(1)
(2)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1)
0
(1)
0
(1)
0
(1)
(1)
(2)
(1)
(1)
(1)
1
0
(1)
(1)
(2)
0
(1)
(1)
(1)
(1)
(1)
(2)
Operating Income
3 559
N/A
3 683
+3%
3 827
+4%
3 981
+4%
3 875
-3%
4 462
+15%
4 592
+3%
4 548
-1%
3 222
-29%
2 770
-14%
3 452
+25%
4 326
+25%
4 892
+13%
4 854
-1%
4 752
-2%
5 049
+6%
5 532
+10%
5 531
0%
5 825
+5%
5 885
+1%
6 136
+4%
6 622
+8%
5 712
-14%
5 201
-9%
5 082
-2%
5 300
+4%
5 688
+7%
6 077
+7%
6 484
+7%
6 637
+2%
7 389
+11%
7 779
+5%
8 038
+3%
8 188
+2%
7 879
-4%
7 499
-5%
7 240
-3%
6 974
-4%
6 954
0%
7 240
+4%
7 626
+5%
8 429
+11%
9 120
+8%
9 591
+5%
9 552
0%
9 329
-2%
9 246
-1%
9 451
+2%
9 310
-1%
9 337
+0%
9 726
+4%
9 421
-3%
10 124
+7%
10 450
+3%
10 391
-1%
10 833
+4%
10 615
-2%
9 763
-8%
6 476
-34%
8 539
+32%
13 567
+59%
19 936
+47%
34 096
+71%
42 488
+25%
42 708
+1%
48 889
+14%
41 689
-15%
36 812
-12%
33 802
-8%
23 936
-29%
19 751
-17%
13 611
-31%
11 243
-17%
9 167
-18%
9 047
-1%
9 214
+2%
9 572
+4%
9 364
-2%
9 621
+3%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(11)
(16)
9
(22)
(27)
(47)
(23)
(19)
(18)
553
541
523
(388)
(36)
(33)
2
12
(2)
1
(24)
(4)
(61)
(57)
(56)
(56)
(54)
(53)
(52)
2
(46)
(44)
(42)
(41)
18
19
19
83
(38)
(37)
(37)
29
(43)
(36)
(35)
(37)
221
213
213
215
(37)
(36)
(36)
(30)
194
203
212
175
62
57
190
125
127
105
4
172
150
Non-Reccuring Items
(16)
(51)
9
(123)
(173)
(63)
(1)
36
(228)
(240)
(196)
(226)
(263)
(235)
(149)
(142)
(268)
(251)
(242)
(126)
(127)
(182)
(100)
(103)
(69)
541
(61)
5
(67)
(38)
(59)
(106)
(31)
(26)
(60)
(384)
(395)
(400)
(352)
(36)
(30)
(25)
(29)
(41)
(82)
(197)
(214)
(171)
(153)
(41)
(20)
(46)
(17)
(20)
(49)
(47)
(62)
(38)
(45)
(50)
(54)
(53)
(68)
(77)
(265)
(754)
(721)
(714)
(522)
(213)
(223)
(263)
(249)
(87)
(88)
(42)
(295)
(299)
(290)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
4
0
0
0
(1)
(1)
12
53
54
57
12
(6)
(3)
(6)
0
3
0
1
0
1
0
0
5
2
4
4
(16)
4
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
1
3
3
5
4
4
4
2
0
Total Other Income
(710)
(648)
(690)
(689)
(727)
(757)
(778)
(820)
99
397
194
135
169
182
207
159
181
190
189
125
151
238
308
385
332
316
(52)
(100)
(55)
352
442
490
546
398
424
406
459
649
588
587
551
402
511
442
380
423
372
409
479
390
436
457
488
401
549
542
444
485
451
569
665
904
1 597
1 510
1 704
2 223
1 437
1 420
1 077
286
242
218
263
313
314
370
376
434
454
Pre-Tax Income
2 833
N/A
2 984
+5%
3 146
+5%
3 169
+1%
2 975
-6%
3 642
+22%
3 813
+5%
3 764
-1%
3 093
-18%
2 927
-5%
3 450
+18%
4 235
+23%
4 792
+13%
4 790
0%
4 794
+0%
5 075
+6%
5 423
+7%
5 444
+0%
5 725
+5%
5 864
+2%
6 141
+5%
6 660
+8%
6 473
-3%
6 024
-7%
5 868
-3%
5 769
-2%
5 539
-4%
5 953
+7%
6 364
+7%
6 963
+9%
7 770
+12%
8 163
+5%
8 528
+4%
8 568
+0%
8 235
-4%
7 518
-9%
7 305
-3%
7 179
-2%
7 130
-1%
7 735
+8%
8 089
+5%
8 808
+9%
9 559
+9%
9 948
+4%
9 809
-1%
9 514
-3%
9 423
-1%
9 709
+3%
9 655
-1%
9 774
+1%
10 106
+3%
9 799
-3%
10 562
+8%
10 844
+3%
10 852
+0%
11 294
+4%
10 964
-3%
10 175
-7%
7 103
-30%
9 271
+31%
14 391
+55%
21 002
+46%
35 588
+69%
43 885
+23%
44 111
+1%
50 328
+14%
42 599
-15%
37 721
-11%
34 569
-8%
24 184
-30%
19 833
-18%
13 626
-31%
11 450
-16%
9 523
-17%
9 404
-1%
9 651
+3%
9 661
+0%
9 673
+0%
9 937
+3%
Net Income
Tax Provision
(1 500)
(1 529)
(1 512)
(1 560)
(1 540)
(1 803)
(1 897)
(1 711)
(1 481)
(1 284)
(1 651)
(1 950)
(2 145)
(2 213)
(2 084)
(2 155)
(2 334)
(2 350)
(2 494)
(2 524)
(2 639)
(2 938)
(2 872)
(2 870)
(3 232)
(3 164)
(3 053)
(3 039)
(2 801)
(2 986)
(3 195)
(3 164)
(3 319)
(3 219)
(2 963)
(2 705)
(2 606)
(2 966)
(3 022)
(3 178)
(3 218)
(2 957)
(3 160)
(3 261)
(3 212)
(3 113)
(3 090)
(3 146)
(3 127)
(3 345)
(3 467)
(3 375)
(3 605)
(3 703)
(3 658)
(3 795)
(3 673)
(3 376)
(2 438)
(3 109)
(4 721)
(6 718)
(11 261)
(14 059)
(14 147)
(15 650)
(13 186)
(11 523)
(10 734)
(8 027)
(6 687)
(4 700)
(3 768)
(3 260)
(3 237)
(3 322)
(3 335)
(3 164)
(3 273)
Income from Continuing Operations
1 333
1 455
1 634
1 609
1 435
1 839
1 916
2 053
1 612
1 643
1 800
2 285
2 647
2 576
2 710
2 919
3 089
3 094
3 232
3 340
3 502
3 722
3 601
3 154
2 636
2 605
2 486
2 914
3 563
3 977
4 575
4 999
5 209
5 349
5 272
4 813
4 699
4 213
4 108
4 557
4 871
5 851
6 399
6 687
6 597
6 401
6 333
6 563
6 528
6 429
6 639
6 424
6 957
7 141
7 194
7 499
7 291
6 799
4 665
6 162
9 670
14 284
24 327
29 826
29 964
34 678
29 413
26 198
23 835
16 157
13 146
8 926
7 682
6 263
6 167
6 329
6 326
6 509
6 664
Income to Minority Interest
(75)
(43)
(23)
0
0
0
0
0
(3)
8
(47)
(73)
(105)
(87)
(116)
(133)
(136)
(113)
(107)
(106)
(120)
(126)
(138)
(186)
(194)
(212)
(235)
(219)
(237)
(268)
(298)
(331)
(348)
(358)
(338)
(328)
(341)
(338)
(359)
(379)
(401)
(426)
(422)
(436)
(439)
(452)
(464)
(457)
(455)
(440)
(442)
(433)
(459)
(494)
(492)
(500)
(470)
(423)
(313)
(342)
(456)
(572)
(788)
(868)
(847)
(937)
(886)
(886)
(807)
(578)
(494)
(324)
(235)
(228)
(221)
(222)
(240)
(245)
(245)
Net Income (Common)
1 256
N/A
1 412
+12%
1 608
+14%
1 607
0%
1 432
-11%
1 838
+28%
1 916
+4%
2 052
+7%
1 609
-22%
1 652
+3%
1 752
+6%
2 209
+26%
2 539
+15%
2 487
-2%
2 594
+4%
2 786
+7%
2 953
+6%
2 982
+1%
3 123
+5%
3 229
+3%
3 375
+5%
3 594
+6%
3 460
-4%
2 968
-14%
2 444
-18%
2 392
-2%
2 250
-6%
2 694
+20%
3 324
+23%
3 707
+12%
4 275
+15%
4 666
+9%
4 859
+4%
4 990
+3%
4 932
-1%
4 484
-9%
4 357
-3%
3 874
-11%
3 748
-3%
4 178
+11%
4 469
+7%
5 424
+21%
5 977
+10%
6 249
+5%
6 156
-1%
5 948
-3%
5 869
-1%
6 105
+4%
6 073
-1%
5 988
-1%
6 196
+3%
5 990
-3%
6 497
+8%
6 646
+2%
6 700
+1%
6 998
+4%
6 821
-3%
6 375
-7%
4 352
-32%
5 818
+34%
9 213
+58%
13 711
+49%
23 537
+72%
28 958
+23%
29 115
+1%
33 741
+16%
28 526
-15%
25 312
-11%
23 028
-9%
15 578
-32%
12 652
-19%
8 601
-32%
7 447
-13%
6 034
-19%
5 945
-1%
6 105
+3%
6 084
0%
6 263
+3%
6 418
+2%
EPS (Diluted)
29.2
N/A
32.09
+10%
37.39
+17%
37.37
0%
32.54
-13%
42.74
+31%
44.55
+4%
46.63
+5%
37.41
-20%
38.41
+3%
40.76
+6%
51.37
+26%
59.04
+15%
57.83
-2%
60.32
+4%
64.79
+7%
68.67
+6%
69.34
+1%
72.62
+5%
75.09
+3%
78.48
+5%
83.58
+6%
80.46
-4%
69.02
-14%
56.83
-18%
55.62
-2%
52.32
-6%
62.65
+20%
77.3
+23%
86.2
+12%
99.41
+15%
108.51
+9%
113
+4%
116.04
+3%
114.69
-1%
104.27
-9%
101.32
-3%
90.91
-10%
87.16
-4%
97.16
+11%
103.93
+7%
127.26
+22%
139
+9%
145.32
+5%
143.16
-1%
139.53
-3%
136.48
-2%
141.97
+4%
141.23
-1%
140.42
-1%
144.09
+3%
139.3
-3%
152.31
+9%
155.81
+2%
157.08
+1%
164.02
+4%
159.86
-3%
151.06
-6%
107.01
-29%
143.03
+34%
226.46
+58%
337.07
+49%
578.58
+72%
711.73
+23%
717.83
+1%
832.62
+16%
719.56
-14%
643.33
-11%
585.69
-9%
395.61
-32%
324.46
-18%
220.57
-32%
190.94
-13%
154.73
-19%
152.49
-1%
156.48
+3%
155.91
0%
160.55
+3%
164.51
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 300,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.