Valuation Port Inc.

Stocks

Market Closed - Japan Exchange 14:30:00 21/10/2026 HKT			5-day change	1st Jan Change
2,088.00 ^JPY	-0.24%		-4.83%	-1.46%

10-01	Port Inc. announced that it has received ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd. another investor	CI
09-15	Port Inc. announced that it expects to receive ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd.	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	28,571	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	-0.48%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	28,571	28,571	28,571
Change	-	111.28%	50.18%	-6.91%	16.89%	-19.08%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	8.32x	6.7x	5.49x
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	0.77x	0.66x	0.57x
EV / Revenue	0x	0x	0x	0x	0x	0.77x	0.66x	0.57x
EV / EBITDA	-	-	-	-	0x	4.08x	3.36x	2.86x
EV / EBIT	0x	0x	0x	0x	0x	5.29x	4.26x	3.53x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.62%	0.62%	0.62%
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	2,093.00	2,093.00	2,093.00
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.	8.32x	-	-	0.62%	181M
ALPHABET INC.	16.52x	8.02x	17.16x	0.26%	4,140B
META PLATFORMS, INC.	22.83x	7.04x	12.55x	0.3%	1,769B
MASTERCARD, INC.	31.72x	14.84x	23.45x	0.56%	543B
TENCENT HOLDINGS LIMITED	14.18x	3.77x	8.72x	1.44%	471B
NETFLIX, INC.	19.17x	5.68x	17.06x	-.--%	286B
ALIBABA GROUP HOLDING LIMITED	20.55x	1.51x	10.19x	1%	270B
SHOPIFY INC.	107.93x	14.24x	76.5x	-.--%	223B
UBER TECHNOLOGIES, INC.	21.71x	2.47x	12.57x	-.--%	141B
PDD HOLDINGS INC.	8.33x	0.95x	4.1x	-.--%	116B
Average	27.13x	6.50x	20.26x	0.42%	795.92B
Weighted average by Cap.	21.59x	7.68x	17.22x	0.36%