Valuation Port Inc.

Stocks

Delayed Japan Exchange 04:09:44 18/09/2026 +03			5-day change	1st Jan Change
2,159.00 ^JPY	+0.84%		+4.79%	+2.12%

09-15	Port Inc. announced that it expects to receive ¥2.4504826 billion in funding from Bizreach, Will Field Capital Pte. Ltd.	CI
08-12	Port Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	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	28,086	-	-
Change	-	125.08%	49.93%	-19.16%	18.13%	-2.17%	-	-
Enterprise Value (EV)	10,226	21,606	32,449	30,205	35,307	28,086	28,086	28,086
Change	-	111.28%	50.18%	-6.91%	16.89%	-20.45%	0%	0%
P/E	26.1x	18.7x	19.5x	12.8x	10.6x	8.51x	6.85x	5.62x
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	0.76x	0.64x	0.56x
EV / Revenue	0x	0x	0x	0x	0x	0.76x	0.64x	0.56x
EV / EBITDA	-	-	-	-	0x	4.01x	3.3x	2.81x
EV / EBIT	0x	0x	0x	0x	0x	5.2x	4.19x	3.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	2	2.5	12	13	13	13
Rate of return	-	-	0.09%	0.14%	0.55%	0.61%	0.61%	0.61%
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	2,141.00	2,141.00	2,141.00
Nbr of stocks (in thousands)	11,769	11,128	13,072	13,303	13,116	13,118	-	-
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.	8.37x	-	-	0.62%	178M
NETFLIX, INC.	21.32x	6.31x	18.95x	-.--%	318B
UBER TECHNOLOGIES, INC.	21.91x	2.54x	12.95x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	38.88x	4.56x	29.8x	-.--%	113B
AIRBNB, INC.	31.53x	6.18x	17.35x	-.--%	98.76B
SK SQUARE CO., LTD.	2.74x	72.22x	2.01x	0.15%	98.24B
PROSUS N.V.	10.02x	7.28x	87.5x	0.68%	86.73B
DOORDASH, INC.	76.13x	4.5x	21.46x	-.--%	85.26B
NASPERS LIMITED	7.76x	2.98x	61.67x	0.77%	33.82B
ETERNAL LIMITED	184.67x	2.88x	83.96x	-.--%	30.38B
Average	40.33x	12.16x	37.30x	0.22%	100.9B
Weighted average by Cap.	30.67x	11.69x	26.99x	0.1%