Valuation Port Inc.

Stocks

Delayed Japan Exchange 09:30:00 02/11/2026 +03			5-day change	1st Jan Change
1,845.00 ^JPY	-2.54%		-6.72%	-12.93%

10-23	Port Inc. agreed to acquire call center and offline operations from ENECHANGE Ltd. for ¥200 million.	CI
10-01	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	5/13/22 A	5/12/23 A	5/13/24 A	5/14/25 A	5/15/26 A	-	-	-

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.	7.53x	-	-	0.69%	164M
ALPHABET INC.	14.2x	6.63x	14.54x	0.32%	3,431B
META PLATFORMS, INC.	21.12x	6.17x	11.08x	0.34%	1,572B
MASTERCARD, INC.	32.55x	15.09x	23.88x	0.55%	556B
TENCENT HOLDINGS LIMITED	13.19x	3.51x	8.12x	1.54%	440B
NETFLIX, INC.	17.32x	5.12x	15.36x	-.--%	255B
ALIBABA GROUP HOLDING LIMITED	18.4x	1.35x	9.08x	1.12%	244B
SHOPIFY INC.	97.31x	12.89x	69.26x	-.--%	203B
UBER TECHNOLOGIES, INC.	20.54x	2.34x	11.91x	-.--%	133B
SPOTIFY TECHNOLOGY S.A.	45.13x	5.24x	34.59x	-.--%	122B
Average	28.73x	6.48x	21.98x	0.46%	695.57B
Weighted average by Cap.	20.51x	6.84x	15.83x	0.41%