Valuation Port Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 17/07/2026 HKT			5-day change	1st Jan Change
2,507.00 ^JPY	-6.80%		+0.48%	+18.31%

05-15	Port Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-15	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	32,886	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	14.54%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	32,886	32,886	32,886
Change	-	111.28%	50.18%	-6.91%	16.89%	-6.85%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	9.97x	8.02x	6.58x
PBR	3.62x	6.18x	4.45x	2.86x	2.72x	-	-	-
PEG	-	0x	0.9x	0.6x	0.2x	0.5x	0.3x	0.3x
Capitalization / Revenue	1.27x	1.76x	1.81x	1.11x	0.99x	0.84x	0.72x	0.63x
EV / Revenue	0x	0x	0x	0x	0x	0.84x	0.72x	0.63x
EV / EBITDA	-	-	-	-	0x	4.7x	3.87x	3.29x
EV / EBIT	0x	0x	0x	0x	0x	6.09x	4.91x	4.06x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.52%	0.52%	0.52%
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	2,507.00	2,507.00	2,507.00
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.	10.7x	-	-	0.48%	217M
TENCENT HOLDINGS LIMITED	16.29x	4.44x	10.38x	1.27%	554B
NETFLIX, INC.	20.76x	6.12x	18.41x	-.--%	313B
UBER TECHNOLOGIES, INC.	24.29x	2.6x	13.47x	-.--%	151B
SK SQUARE CO., LTD.	4.23x	88.55x	3.21x	0.13%	108B
SPOTIFY TECHNOLOGY S.A.	32.54x	3.95x	25.97x	-.--%	97.89B
PROSUS N.V.	11.15x	8.39x	94.68x	0.6%	97.83B
AIRBNB, INC.	29.07x	5.52x	15.59x	-.--%	87.72B
DOORDASH, INC.	73.27x	4.29x	20.94x	-.--%	81.2B
NASPERS LIMITED	9.04x	3.03x	44.55x	0.68%	40.32B
Average	23.13x	14.10x	27.47x	0.32%	153.1B
Weighted average by Cap.	21.42x	10.76x	19.96x	0.52%