|
End-of-day quote
Thailand S.E.
2026-09-25
|
5-day change | 1st Jan Change | ||
| 1.680 THB | -0.59% |
|
-11.11% | -28.21% |
| 09-17 | Foreign investors buy Vietnam stocks ahead of FTSE market upgrade | RE |
| 09-02 | Nippon Seiki Europe to Transfer Software Development Unit to FPT Poland | MT |
Company Valuation: FPT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,394,727 | 84,361,428 | 122,044,131 | 224,338,275 | 163,196,145 | 121,238,723 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -25.71% | - | - |
| Enterprise Value (EV) 1 | 78,341,910 | 77,267,353 | 111,706,738 | 208,184,975 | 144,116,464 | 99,507,844 | 95,300,946 | 90,169,010 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -30.95% | -4.23% | -5.38% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 11.6x | 10.1x | 8.83x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.9x | 2.52x | 2.21x |
| PEG | - | 0.8x | 1x | 1.4x | 0.9x | 0.6x | 0.7x | 0.6x |
| Capitalization / Revenue | 2.37x | 1.92x | 2.32x | 3.57x | 2.33x | 2.11x | 1.76x | 1.62x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.74x | 1.38x | 1.2x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 7.83x | 6.35x | 5.49x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 10.2x | 8.3x | 7.19x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 60.5x | 22.5x | 16.7x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.65% | 4.44% | 5.99% |
| Dividend per Share 2 | 996.2 | - | - | - | - | 2,082 | 2,262 | 2,362 |
| Rate of return | 2.15% | - | - | - | - | 3.22% | 3.5% | 3.65% |
| EPS 2 | 2,165 | 2,643 | 3,207 | 3,905 | 4,737 | 5,583 | 6,433 | 7,325 |
| Distribution rate | 46% | - | - | - | - | 37.3% | 35.2% | 32.2% |
| Net sales 1 | 35,657,263 | 44,017,299 | 52,617,901 | 62,848,794 | 70,112,826 | 57,325,549 | 68,931,917 | 75,038,085 |
| EBITDA 1 | 7,057,008 | 8,594,276 | 10,704,486 | 13,074,938 | 13,883,302 | 12,706,605 | 15,009,847 | 16,427,301 |
| EBIT 1 | 5,413,099 | 6,761,142 | 8,417,937 | 10,514,877 | 10,983,777 | 9,778,532 | 11,484,740 | 12,534,103 |
| Net income 1 | 4,332,535 | 5,295,017 | 6,470,522 | 7,849,035 | 9,369,310 | 10,792,662 | 12,627,991 | 14,138,833 |
| Net Debt 1 | -6,052,816 | -7,094,074 | -10,337,393 | -16,153,300 | -19,079,681 | -21,730,879 | -25,937,777 | -31,069,713 |
| Reference price 2 | 46,325.01 | 45,966.36 | 66,059.46 | 120,553.36 | 87,090.91 | 64,700.00 | 64,700.00 | 64,700.00 |
| Nbr of stocks (in thousands) | 1,821,796 | 1,835,286 | 1,847,489 | 1,860,904 | 1,873,860 | 1,873,860 | - | - |
| Announcement Date | 1/25/22 | 1/19/23 | 1/25/24 | 1/24/25 | 1/27/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.15x | 3.63x | 12.69x | 3% | 212B | |
| -131.72x | 18.37x | 101.87x | -.--% | 118B | |
| 13.08x | 1.46x | 7.67x | 3.67% | 108B | |
| 13.48x | 2.45x | 9.24x | 6.1% | 78.59B | |
| 19.72x | 5.2x | 12.78x | 2.88% | 58.2B | |
| 22.67x | 1.87x | 11.67x | 1.29% | 44.4B | |
| 13.12x | 1.89x | 8x | 5.94% | 42.26B | |
| 20.9x | 1.59x | 10.12x | 0.89% | 40.58B | |
| 98.2x | 9.76x | 36.48x | -.--% | 34.12B | |
| Average | 10.18x | 5.14x | 23.39x | 2.64% | 81.87B | |
| Weighted average by Cap. | -2.05x | 5.65x | 26.56x | 2.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FPT Stock
- FPTVN11 Stock
- Valuation FPT Corporation
Select your edition
All financial news and data tailored to specific country editions
