Valuation Port Inc.

Stocks

Delayed Japan Exchange 04:27:12 04/11/26 pm AEDT			5-day change	1st Jan Change
1,792.00 ^JPY	-2.87%		-7.62%	-15.34%

23/10	Port Inc. agreed to acquire call center and offline operations from ENECHANGE Ltd. for ¥200 million.	CI
01/10	Port Inc. announced that it has received ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd. another investor	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	25,186	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	-12.28%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	25,186	25,186	25,186
Change	-	111.28%	50.18%	-6.91%	16.89%	-28.67%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	7.34x	5.9x	4.84x
PBR	3.62x	6.18x	4.45x	2.86x	2.72x	-	-	-
PEG	-	0x	0.9x	0.6x	0.2x	0.3x	0.2x	0.2x
Capitalization / Revenue	1.27x	1.76x	1.81x	1.11x	0.99x	0.68x	0.58x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.68x	0.58x	0.5x
EV / EBITDA	-	-	-	-	0x	3.6x	2.96x	2.52x
EV / EBIT	0x	0x	0x	0x	0x	4.66x	3.76x	3.11x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.7%	0.7%	0.7%
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	1,845.00	1,845.00	1,845.00
Nbr of stocks (in thousands)	11,769	11,128	13,072	13,303	13,116	13,651	-	-
Announcement Date	13/5/22	12/5/23	13/5/24	14/5/25	15/5/26	-	-	-

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.	7.34x	-	-	0.7%	159M
ALPHABET INC.	14.15x	6.62x	14.51x	0.32%	3,433B
META PLATFORMS, INC.	20.83x	6.09x	10.93x	0.35%	1,588B
MASTERCARD, INC.	33.55x	15.58x	24.66x	0.53%	564B
TENCENT HOLDINGS LIMITED	13.48x	3.58x	8.3x	1.51%	455B
NETFLIX, INC.	17.4x	5.14x	15.42x	-.--%	260B
ALIBABA GROUP HOLDING LIMITED	19.04x	1.4x	9.42x	1.08%	249B
SHOPIFY INC.	96.53x	12.78x	68.68x	-.--%	183B
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	136B
SPOTIFY TECHNOLOGY S.A.	45.04x	5.23x	34.51x	-.--%	123B
Average	28.84x	6.53x	22.07x	0.45%	699.24B
Weighted average by Cap.	20.32x	6.84x	15.69x	0.41%