|
Market Closed -
Japan Exchange
14:30:00 01/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2,223.00 JPY | -2.88% |
|
-7.91% | +4.91% |
| 08-12 | Port Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 05-15 | Port Inc. Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Port Inc.
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 | 29,162 | - | - |
| Change | - | 125.08% | 49.93% | -19.16% | 18.13% | 1.57% | - | - |
| Enterprise Value (EV) | 10,226 | 21,606 | 32,449 | 30,205 | 35,307 | 29,162 | 29,162 | 29,162 |
| Change | - | 111.28% | 50.18% | -6.91% | 16.89% | -17.4% | 0% | 0% |
| P/E | 26.1x | 18.7x | 19.5x | 12.8x | 10.6x | 8.84x | 7.11x | 5.83x |
| 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 | 4.17x | 3.43x | 2.92x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.4x | 4.35x | 3.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 2 | 2.5 | 12 | 13 | 13 | 13 |
| Rate of return | - | - | 0.09% | 0.14% | 0.55% | 0.58% | 0.58% | 0.58% |
| 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 | 2,223.00 | 2,223.00 | 2,223.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.1x | - | - | 0.57% | 188M | |
| 15.69x | 4.19x | 9.66x | 1.3% | 520B | |
| 22.61x | 6.69x | 20.09x | -.--% | 337B | |
| 22.98x | 2.7x | 13.77x | -.--% | 155B | |
| 38.33x | 4.5x | 29.74x | -.--% | 112B | |
| 34.62x | 6.83x | 19.21x | -.--% | 108B | |
| 88.72x | 5.36x | 25.53x | -.--% | 100B | |
| 2.79x | 73.83x | 2.06x | 0.15% | 99.8B | |
| 10.6x | 8.03x | 93.67x | 0.63% | 94.08B | |
| 8.46x | 2.72x | 59.09x | 0.74% | 36.87B | |
| Average | 25.39x | 12.76x | 30.31x | 0.34% | 156.31B | |
| Weighted average by Cap. | 24.22x | 9.50x | 21.17x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7047 Stock
- Valuation Port Inc.
Select your edition
All financial news and data tailored to specific country editions
