Valuation Port Inc.

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-07-06 EDT			5-day change	1st Jan Change
2,522.00 ^JPY	-0.12%		+16.49%	+19.02%

05-15	Port Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
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

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	33,123	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	15.37%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	33,123	33,123	33,123
Change	-	111.28%	50.18%	-6.91%	16.89%	-6.19%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	10x	8.08x	6.63x
PBR	3.62x	6.18x	4.45x	2.86x	2.72x	-	-	-
PEG	-	0x	0.9x	0.6x	0.2x	0.5x	0.3x	0.3x
Capitalization / Revenue	1.27x	1.76x	1.81x	1.11x	0.99x	0.85x	0.73x	0.64x
EV / Revenue	0x	0x	0x	0x	0x	0.85x	0.73x	0.64x
EV / EBITDA	-	-	-	-	0x	4.73x	3.9x	3.31x
EV / EBIT	0x	0x	0x	0x	0x	6.13x	4.94x	4.09x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.51%	0.51%	0.51%
EPS ²	29.03	96.57	118.2	142.5	206.6	251.5	312.5	381.1
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	39,000	45,600	51,900
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	3,300	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	2,525.00	2,525.00	2,525.00
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.	9.54x	-	-	0.54%	195M
NETFLIX, INC.	21.62x	6.4x	19.22x	-.--%	327B
UBER TECHNOLOGIES, INC.	24.56x	2.62x	13.52x	-.--%	152B
SK SQUARE CO., LTD.	5.56x	122.88x	4.45x	0.1%	137B
SPOTIFY TECHNOLOGY S.A.	33.18x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.07x	7.81x	89.3x	0.69%	89.72B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.84x	2.77x	39.38x	0.6%	36.64B
ETERNAL LIMITED	701.69x	4.54x	214.3x	-.--%	27.18B
Average	91.75x	17.89x	49.34x	0.19%	104.09B
Weighted average by Cap.	42.19x	20.64x	28.89x	0.09%