— Know what they know.
Not Investment Advice
Also trades as: POT.NZ (NZE) · $vol 1M · PTAUY (OTC) · $vol 0M

PTAUF OTC

Port of Tauranga Limited
1W: +0.0% 1M: +0.0% 3M: +0.0% YTD: +0.0% 1Y: +22.2% 3Y: +34.0%
$4.89
+0.00 (+0.00%)
 
OTC · Industrials · Marine Shipping · Tech Score Buy · Power 64 · $3.3B mcap · 303M float · 0.0013% daily turnover · Short 100% of daily vol

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade A+
Profitability
80
Balance Sheet
66
Earnings Quality
81
Growth
77
Value
—
Momentum
97
Safety
—
Cash Flow
79

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
—
—
Piotroski F-Score
8/9
✓ ✓ ✓ ✓ ✓ ✓ ✗ ✓ ✓
Beneish M-Score
-1.79
Unlikely Manipulator
Ohlson O-Score
-9.99
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
A+
Score: 75.2/100
Trend: Improving
Earnings Quality
100/100
OCF/NI: 1.15x
Accruals: -1.7%
The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. PTAUF scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. PTAUF's score of -1.79 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. PTAUF's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. PTAUF receives an estimated rating of A+ (score: 75.2/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). PTAUF's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
35.00x
PEG
-3.03x
P/S
12.61x
P/B
2.36x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$6.07
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 35.0x earnings, PTAUF commands a growth premium. Graham's intrinsic value formula yields $6.07 per share, suggesting a potential 24% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.767
NI / EBT
×
Interest Burden
1.221
EBT / EBIT
×
EBIT Margin
0.391
EBIT / Rev
×
Asset Turnover
0.301
Rev / Assets
×
Equity Multiplier
1.327
Assets / Equity
=
ROE
14.6%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. PTAUF's ROE of 14.6% is driven by a balanced combination of operating margin, asset efficiency, and leverage.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$18.59
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with PTAUF's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. PTAUF trades at a premium to its adjusted intrinsic value of $18.59, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 35.0x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 808 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$4.89
Median 1Y
$0.00
5th Pctile
$0.00
95th Pctile
$0.00
Ann. Volatility
673.6%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
ROE 2.2% 4.2% 6.9% 11.6% 13.1% 14.6% 14.65%
ROA 1.7% 3.1% 5.2% 8.8% 9.8% 11.0% 11.04%
ROIC 1.4% 5.1% 8.6% 13.7% 14.2% 13.0% 12.97%
ROCE 2.9% 9.3% 13.0% 16.0% 16.5% 13.5% 13.46%
Gross Margin 41.2% 55.2% 57.1% 57.2% 48.9% 56.2% 56.22%
Operating Margin 28.5% 71.6% 57.1% 76.3% 33.8% 42.9% 42.86%
Net Margin 26.4% 20.1% 26.8% 47.2% 32.2% 39.8% 39.77%
EBITDA Margin 52.4% 97.6% 49.4% 47.9% 44.2% 53.7% 53.68%
FCF Margin 22.2% 24.7% 24.9% 28.0% 28.4% 29.5% 29.52%
OCF Margin 34.3% 35.5% 34.5% 36.3% 36.7% 42.1% 42.13%
ROIC Economic snapshot only 12.97%
Cash ROA snapshot only 12.36%
Cash ROIC snapshot only 13.41%
CROIC snapshot only 9.40%
NOPAT Margin snapshot only 40.76%
Pretax Margin snapshot only 47.79%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 9.00%
SBC / Revenue snapshot only 0.31%
Valuation
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
P/E Ratio — — — — — — 35.000
P/S Ratio — — — — — — 12.612
P/B Ratio — — — — — — 2.359
P/FCF — — — — — — —
P/OCF — — — — — — —
EV/EBITDA — — — — — — —
EV/Revenue — — — — — — —
EV/EBIT — — — — — — —
EV/FCF — — — — — — —
Earnings Yield — — — — — — —
FCF Yield — — — — — — —
Graham Number snapshot only $6.07
Leverage & Solvency
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Current Ratio 0.25 0.27 0.28 0.25 0.24 0.59 0.591
Quick Ratio 0.25 0.27 0.27 0.24 0.24 0.59 0.585
Debt/Equity 0.26 0.24 0.24 0.23 0.24 0.22 0.223
Net Debt/Equity 0.25 0.23 0.23 0.23 0.23 0.22 0.222
Debt/Assets 0.20 0.18 0.18 0.18 0.18 0.17 0.168
Debt/EBITDA 5.89 1.72 1.27 0.99 1.04 1.17 1.174
Net Debt/EBITDA 5.67 1.66 1.23 0.98 0.99 1.17 1.170
Interest Coverage 6.20 6.67 7.10 7.64 7.93 8.96 8.958
Equity Multiplier 1.34 1.33 1.33 1.32 1.33 1.33 1.326
Cash Ratio snapshot only 0.004
Debt Service Coverage snapshot only 11.165
Cash to Debt snapshot only 0.003
FCF to Debt snapshot only 0.516
Defensive Interval snapshot only 2676.5 days
Efficiency & Turnover
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Asset Turnover 0.06 0.14 0.21 0.29 0.31 0.30 0.301
Inventory Turnover 57.56 101.11 124.64 176.39 183.29 176.84 176.836
Receivables Turnover 2.75 6.21 7.89 13.05 13.13 12.87 12.874
Payables Turnover 2.51 18.72 6.43 21.97 9.72 23.24 23.238
DSO 133 59 46 28 28 28 28.4 days
DIO 6 4 3 2 2 2 2.1 days
DPO 145 19 57 17 38 16 15.7 days
Cash Conversion Cycle -7 43 -8 13 -8 15 14.7 days
Fixed Asset Turnover snapshot only 0.368
Operating Cycle snapshot only 30.4 days
Cash Velocity snapshot only 520.096
Capital Intensity snapshot only 3.409
Growth (YoY)
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Revenue — — — — 4.0% 1.3% 1.26%
Net Income — — — — 5.1% 2.6% 2.62%
EPS — — — — 5.1% 2.6% 2.61%
FCF — — — — 5.4% 1.7% 1.71%
EBITDA — — — — 4.7% 43.1% 43.11%
Op. Income — — — — 9.6% 1.3% 1.31%
OCF Growth snapshot only 1.69%
Asset Growth snapshot only 5.53%
Equity Growth snapshot only 5.76%
Debt Growth snapshot only -2.40%
Shares Change snapshot only 0.18%
Dividend Growth snapshot only 1.25%
Growth Quality
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Revenue Stability — — — — — — —
Earnings Stability — — — — — — —
Margin Stability — — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.50 0.500
FCF Positive Streak 0 0 0 0 1 1 0
Earnings Persistence — — — — — — —
Earnings Smoothness — — — — 0.00 0.00 0.000
ROE Trend — — — — — — —
Gross Margin Trend — — — — — — —
FCF Margin Trend — — — — — — —
Sustainable Growth Rate -0.6% -0.5% -0.4% 2.5% 3.3% 4.5% 4.54%
Internal Growth Rate — — — 1.9% 2.6% 3.5% 3.55%
Cash Flow Quality
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
OCF/Net Income 1.30 1.55 1.42 1.18 1.15 1.15 1.150
FCF/OCF 0.65 0.69 0.72 0.77 0.77 0.70 0.701
FCF/Net Income snapshot only 0.806
OCF/EBITDA snapshot only 0.864
CapEx/Revenue 12.2% 10.9% 9.6% 8.3% 8.3% 12.6% 12.61%
CapEx/Depreciation snapshot only 1.307
Accruals Ratio -0.01 -0.02 -0.02 -0.02 -0.01 -0.02 -0.017
Sloan Accruals snapshot only -0.012
Cash Flow Adequacy snapshot only 1.112
Earnings Quality Score snapshot only 1.000
Dividends & Buybacks
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Dividend Yield — — — — — — 2.82%
Dividend/Share $0.09 $0.15 $0.23 $0.31 $0.31 $0.33 $0.23
Payout Ratio 1.3% 1.1% 1.1% 78.5% 74.4% 69.0% 68.98%
FCF Payout Ratio 1.5% 1.0% 1.0% 86.1% 83.7% 85.6% 85.61%
Total Payout Ratio 1.3% 1.1% 1.1% 78.9% 75.2% 69.7% 69.69%
Div. Increase Streak 0 0 0 0 1 1 0
Chowder Number — — — — — — —
Buyback Yield — — — — — — —
Net Buyback Yield — — — — — — —
Total Shareholder Return — — — — — — —
DuPont Factors
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Tax Burden (NI/EBT) 0.74 0.66 0.69 0.74 0.74 0.77 0.767
Interest Burden (EBT/EBIT) 0.89 0.57 0.67 0.84 0.91 1.22 1.221
EBIT Margin 0.40 0.61 0.53 0.49 0.48 0.39 0.391
Asset Turnover 0.06 0.14 0.21 0.29 0.31 0.30 0.301
Equity Multiplier 1.34 1.33 1.33 1.32 1.33 1.33 1.327
Per Share
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
EPS (Diluted TTM) $0.07 $0.13 $0.22 $0.39 $0.42 $0.48 $0.48
Book Value/Share $3.09 $3.21 $3.19 $3.35 $3.35 $3.39 $3.41
Tangible Book/Share $3.06 $3.18 $3.16 $3.32 $3.32 $3.36 $3.36
Revenue/Share $0.26 $0.58 $0.91 $1.27 $1.32 $1.32 $0.64
FCF/Share $0.06 $0.14 $0.23 $0.36 $0.38 $0.39 $0.18
OCF/Share $0.09 $0.21 $0.31 $0.46 $0.49 $0.55 $0.30
Cash/Share $0.03 $0.03 $0.02 $0.01 $0.04 $0.00 $0.00
EBITDA/Share $0.14 $0.45 $0.61 $0.78 $0.79 $0.64 $0.64
Debt/Share $0.81 $0.77 $0.77 $0.78 $0.82 $0.75 $0.75
Net Debt/Share $0.78 $0.75 $0.75 $0.77 $0.78 $0.75 $0.75
Academic Models
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Altman Z-Score — — — — — — —
Piotroski F-Score 4 4 4 4 8 8 8
Beneish M-Score — — — — -2.41 -1.79 -1.786
Ohlson O-Score snapshot only -9.985
ROIC (Greenblatt) snapshot only 15.59%
Net-Net WC snapshot only $-0.71
EVA snapshot only $83804740.22
Credit
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Q4'26 Current
Credit Rating snapshot only A+
Credit Score 50.30 57.90 61.90 73.00 71.50 75.25 75.250
Credit Grade snapshot only 5
Credit Trend snapshot only 17.350
Implied Spread (bps) snapshot only 125.000

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms