|
End-of-day quote
Ho Chi Minh S.E.
2026-09-08
|
5-day change | 1st Jan Change | ||
| 72,200.00 VND | -0.28% |
|
-1.37% | -24.63% |
| 09-02 | Nippon Seiki Europe to Transfer Software Development Unit to FPT Poland | MT |
| 08-25 | Vietnam tech firm FPT starts construction of UAV, semiconductors, cybersecurity training complex | RE |
Company Valuation: FPT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,394,642 | 84,361,343 | 122,044,009 | 224,338,050 | 163,195,982 | 122,993,214 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -24.63% | - | - |
| Enterprise Value (EV) 1 | 78,341,826 | 77,267,269 | 111,706,616 | 208,184,750 | 144,116,301 | 101,262,335 | 97,055,437 | 91,923,501 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -29.74% | -4.15% | -5.29% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 11.6x | 10.2x | 8.96x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.91x | 2.56x | 2.25x |
| 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 | 2.15x | 1.78x | 1.64x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.77x | 1.41x | 1.23x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 7.97x | 6.47x | 5.6x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 10.4x | 8.45x | 7.33x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 61.5x | 23x | 17x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.63% | 4.36% | 5.88% |
| Dividend per Share 2 | 1,096 | - | - | - | - | 2,290 | 2,488 | 2,598 |
| Rate of return | 2.15% | - | - | - | - | 3.17% | 3.45% | 3.6% |
| EPS 2 | 2,381 | 2,907 | 3,528 | 4,296 | 5,211 | 6,219 | 7,076 | 8,058 |
| Distribution rate | 46% | - | - | - | - | 36.8% | 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 | 50,957.51 | 50,563.00 | 72,665.41 | 132,608.70 | 95,800.00 | 72,200.00 | 72,200.00 | 72,200.00 |
| Nbr of stocks (in thousands) | 1,656,177 | 1,668,440 | 1,679,534 | 1,691,730 | 1,703,507 | 1,703,507 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.64x | 1.77x | 8x | 3.16% | 4.73B | |
| 23.06x | 3.76x | 13.13x | 2.88% | 221B | |
| -131.77x | 18.43x | 100.28x | -.--% | 119B | |
| 13.87x | 1.53x | 8.03x | 3.46% | 114B | |
| 14.69x | 2.68x | 10.13x | 5.59% | 86.84B | |
| 20.14x | 5.29x | 13x | 2.83% | 60.84B | |
| 14.25x | 2.07x | 8.77x | 5.47% | 46.57B | |
| 21.57x | 1.76x | 10.97x | 1.36% | 43.08B | |
| 20.29x | 1.53x | 9.83x | 0.93% | 39.64B | |
| 17.71x | 2.26x | 10.61x | 4.93% | 36.7B | |
| Average | 2.54x | 4.11x | 19.27x | 3.06% | 77.28B | |
| Weighted average by Cap. | -4.36x | 5.27x | 24.73x | 2.89% |
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
- Valuation FPT Corporation
Select your edition
All financial news and data tailored to specific country editions
