Valuation Port Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
2,014.00 ^JPY	-1.27%		-7.74%	-4.96%

09-30	Port Inc. announced that it has received ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd. another investor	CI
09-15	Port Inc. announced that it expects to receive ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,909	20,053	30,066	24,305	28,711	27,848	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	-3%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	27,848	27,848	27,848
Change	-	111.28%	50.18%	-6.91%	16.89%	-21.13%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	8.11x	6.53x	5.35x
PBR	3.62x	6.18x	4.45x	2.86x	2.72x	-	-	-
PEG	-	0x	0.9x	0.6x	0.2x	0.4x	0.3x	0.2x
Capitalization / Revenue	1.27x	1.76x	1.81x	1.11x	0.99x	0.75x	0.64x	0.56x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.64x	0.56x
EV / EBITDA	-	-	-	-	0x	3.98x	3.28x	2.78x
EV / EBIT	0x	0x	0x	0x	0x	5.16x	4.16x	3.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.64%	0.64%	0.64%
EPS ²	29.03	96.57	118.2	142.5	206.6	251.5	312.6	381.2
Distribution rate	-	-	1.69%	1.75%	5.81%	5.17%	4.16%	3.41%
Net sales ¹	6,994	11,364	16,622	21,963	29,100	37,000	43,600	49,900
EBITDA ¹	-	-	-	-	5,334	7,000	8,500	10,000
EBIT ¹	599	1,699	2,403	2,987	4,073	5,400	6,700	8,100
Net income ¹	332	1,074	1,456	1,887	2,717	3,299	4,100	5,000
Net Debt	1,317	1,553	2,383	5,900	6,596	-	-	-
Reference price ²	757.00	1,802.00	2,300.00	1,827.00	2,189.00	2,040.00	2,040.00	2,040.00
Nbr of stocks (in thousands)	11,769	11,128	13,072	13,303	13,116	13,651	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/14/25	5/15/26	-	-	-

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.($)
PORT INC.	8.11x	-	-	0.64%	177M
ALPHABET INC.	15.74x	7.63x	16.31x	0.27%	3,946B
META PLATFORMS, INC.	22.16x	6.51x	11.65x	0.33%	1,659B
MASTERCARD, INC.	32.37x	15.14x	23.92x	0.55%	555B
TENCENT HOLDINGS LIMITED	13.21x	3.51x	8.13x	1.54%	439B
NETFLIX, INC.	18.72x	5.52x	16.55x	-.--%	275B
ALIBABA GROUP HOLDING LIMITED	19.25x	1.41x	9.49x	1.07%	253B
SHOPIFY INC.	104.3x	13.85x	74.39x	-.--%	217B
UBER TECHNOLOGIES, INC.	21.75x	2.48x	12.6x	-.--%	141B
PDD HOLDINGS INC.	8.07x	0.9x	3.88x	-.--%	113B
Average	26.37x	6.33x	19.66x	0.44%	759.81B
Weighted average by Cap.	20.96x	7.39x	16.56x	0.38%