Valuation Port Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-15 EDT			5-day change	1st Jan Change
2,060.00 ^JPY	+2.13%		+2.79%	-2.78%

05-15	Port Inc. Proposes Year End Dividend for the Year Ended March 31, 2026, Payable on June 22, 2026 and Provides Year End Dividend for the Fiscal Year Ending March 31, 2027	CI
05-15	Port Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,587	8,909	20,053	30,066	24,305	26,471	-	-
Change	-	3.75%	125.08%	49.93%	-19.16%	8.91%	-	-
Enterprise Value (EV)	8,444	10,226	21,606	32,449	30,205	26,471	26,471	26,471
Change	-	21.11%	111.28%	50.18%	-6.91%	-12.36%	0%	0%
P/E Ratio	-163x	26.1x	18.7x	19.5x	12.8x	10.6x	8.02x	6.45x
PBR	4.14x	3.62x	6.18x	4.45x	2.86x	2.72x	-	-
PEG	-	-0x	0x	0.9x	0.6x	0.2x	0.3x	0.3x
Capitalization / Revenue	1.83x	1.27x	1.76x	1.81x	1.11x	0.99x	0.68x	0.58x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.68x	0.58x
EV / EBITDA	-	-	-	-	-	4.99x	3.78x	3.11x
EV / EBIT	-0x	0x	0x	0x	0x	6.46x	4.9x	3.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	2	2.5	12	13	13
Rate of return	-	-	-	0.09%	0.14%	0.55%	0.64%	0.64%
EPS ²	-4.7	29.03	96.57	118.2	142.5	206.6	251.5	312.5
Distribution rate	-	-	-	1.69%	1.75%	5.81%	5.17%	4.16%
Net sales ¹	4,704	6,994	11,364	16,622	21,963	29,100	39,000	45,600
EBITDA ¹	-	-	-	-	-	5,334	7,000	8,500
EBIT ¹	-66	599	1,699	2,403	2,987	4,073	5,400	6,700
Net income ¹	-52	332	1,074	1,456	1,887	2,717	3,300	4,100
Net Debt	-143	1,317	1,553	2,383	5,900	-	-	-
Reference price ²	764.00	757.00	1,802.00	2,300.00	1,827.00	2,017.00	2,017.00	2,017.00
Nbr of stocks (in thousands)	11,240	11,769	11,128	13,072	13,303	13,124	-	-
Announcement Date	5/13/21	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.	9.96x	-	-	0.59%	165M
TENCENT HOLDINGS LIMITED	15.47x	4.25x	9.88x	1.33%	533B
NETFLIX, INC.	22.36x	6.61x	19.84x	-.--%	338B
UBER TECHNOLOGIES, INC.	23.38x	2.43x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	5.06x	102.24x	3.8x	0.11%	118B
PROSUS N.V.	9.92x	12.37x	120.83x	0.43%	105B
SPOTIFY TECHNOLOGY S.A.	32.49x	3.95x	25.68x	-.--%	99.11B
AIRBNB, INC.	26.02x	4.83x	13.65x	-.--%	78.51B
DOORDASH, INC.	58.91x	3.42x	16.72x	-.--%	65.61B
NASPERS LIMITED	8.87x	4.1x	43.83x	0.5%	39.78B
Average	21.24x	16.02x	29.64x	0.3%	151.77B
Weighted average by Cap.	19.90x	12.76x	21.97x	0.52%