Valuation Port Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 31/07/26 pm AEST			5-day change	1st Jan Change
2,440.00 ^JPY	+4.45%		-0.33%	+15.15%

15/05	Port Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
15/05	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	32,009	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	11.49%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	32,009	32,009	32,009
Change	-	111.28%	50.18%	-6.91%	16.89%	-9.34%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	9.7x	7.81x	6.4x
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	0.62x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.7x	0.62x
EV / EBITDA	-	-	-	-	0x	4.57x	3.77x	3.2x
EV / EBIT	0x	0x	0x	0x	0x	5.93x	4.78x	3.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.53%	0.53%	0.53%
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	2,440.00	2,440.00	2,440.00
Nbr of stocks (in thousands)	11,769	11,128	13,072	13,303	13,116	13,118	-	-
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.	9.29x	-	-	0.56%	192M
TENCENT HOLDINGS LIMITED	15.85x	4.32x	10.09x	1.3%	540B
NETFLIX, INC.	20.43x	6.04x	18.16x	-.--%	305B
UBER TECHNOLOGIES, INC.	23.2x	2.48x	12.83x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	35.52x	4.35x	28.68x	-.--%	107B
PROSUS N.V.	11.18x	8.29x	95.01x	0.62%	97.02B
AIRBNB, INC.	29.91x	5.67x	16x	-.--%	90.26B
DOORDASH, INC.	77.71x	4.56x	22.29x	-.--%	86.07B
SK SQUARE CO., LTD.	2.76x	50.73x	1.83x	0.19%	73.66B
NASPERS LIMITED	8.77x	2.91x	45.67x	0.7%	39.13B
Average	23.46x	9.93x	27.84x	0.34%	148.17B
Weighted average by Cap.	22.23x	7.12x	20.52x	0.54%