Valuation Port Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-27 am EDT			5-day change	1st Jan Change
2,428.00 ^JPY	+1.68%		-3.15%	+14.58%

May. 15	Port Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
May. 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	31,851	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	10.94%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	31,851	31,851	31,851
Change	-	111.28%	50.18%	-6.91%	16.89%	-9.79%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	9.65x	7.77x	6.37x
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	0.82x	0.7x	0.61x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.7x	0.61x
EV / EBITDA	-	-	-	-	0x	4.55x	3.75x	3.19x
EV / EBIT	0x	0x	0x	0x	0x	5.9x	4.75x	3.93x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.54%	0.54%	0.54%
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	2,428.00	2,428.00	2,428.00
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.	9.5x	-	-	0.54%	191M
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
UBER TECHNOLOGIES, INC.	21.72x	2.32x	11.99x	-.--%	134B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.75x	5.21x	14.71x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.63x	41.34x	0.78%	35.46B
ETERNAL LIMITED	697.58x	4.51x	213x	-.--%	26.72B
Average	89.93x	12.73x	48.20x	0.21%	93.52B
Weighted average by Cap.	42.32x	12.70x	29.00x	0.11%