Valuation Port Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
2,120.00 ^JPY	-2.30%		-1.85%	+0.05%

09-30	Port Inc. announced that it has received ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd.	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	27,811	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	-3.13%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	27,811	27,811	27,811
Change	-	111.28%	50.18%	-6.91%	16.89%	-21.23%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	8.43x	6.78x	5.56x
PBR	3.62x	6.18x	4.45x	2.86x	2.72x	-	-	-
PEG	-	0x	0.9x	0.6x	0.2x	0.4x	0.3x	0.3x
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	3.97x	3.27x	2.78x
EV / EBIT	0x	0x	0x	0x	0x	5.15x	4.15x	3.43x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.61%	0.61%	0.61%
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	2,120.00	2,120.00	2,120.00
Nbr of stocks (in thousands)	11,769	11,128	13,072	13,303	13,116	13,118	-	-
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.	8.63x	-	-	0.6%	181M
ALPHABET INC.	16.39x	8x	17.08x	0.26%	4,118B
META PLATFORMS, INC.	23.29x	7.36x	12.94x	0.29%	1,849B
TENCENT HOLDINGS LIMITED	14.89x	3.97x	9.19x	1.37%	494B
MASTERCARD, INC.	28.13x	13.2x	20.85x	0.65%	482B
NETFLIX, INC.	18.93x	5.61x	16.85x	-.--%	283B
ALIBABA GROUP HOLDING LIMITED	20.92x	1.52x	10.44x	1.01%	267B
SHOPIFY INC.	92.78x	12.19x	65.47x	-.--%	192B
UBER TECHNOLOGIES, INC.	21.26x	2.44x	12.4x	-.--%	139B
SK SQUARE CO., LTD.	3.06x	85.61x	2.33x	0.13%	112B
Average	24.83x	15.54x	18.62x	0.43%	793.57B
Weighted average by Cap.	20.60x	8.71x	16.50x	0.36%