|
End-of-day quote
Ho Chi Minh S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 57,400.00 VND | 0.00% |
|
+1.95% | -34.09% |
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 | 107,559,547 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -34.09% | - | - |
| Enterprise Value (EV) 1 | 78,341,910 | 77,267,353 | 111,706,738 | 208,184,975 | 144,116,464 | 85,828,668 | 81,621,770 | 76,489,834 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -40.44% | -4.9% | -6.29% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 10.3x | 9.03x | 7.94x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.57x | 2.27x | 1.98x |
| PEG | - | 0.8x | 1x | 1.4x | 0.9x | 0.6x | 0.6x | 0.6x |
| Capitalization / Revenue | 2.37x | 1.92x | 2.32x | 3.57x | 2.33x | 1.88x | 1.57x | 1.45x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.5x | 1.19x | 1.03x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 6.68x | 5.45x | 4.72x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 8.83x | 7.15x | 6.24x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 52.2x | 19.3x | 14.2x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.92% | 5.18% | 7.07% |
| Dividend per Share 2 | 996.2 | - | - | - | - | 2,055 | 2,216 | 2,248 |
| Rate of return | 2.15% | - | - | - | - | 3.58% | 3.86% | 3.92% |
| EPS 2 | 2,165 | 2,643 | 3,207 | 3,905 | 4,737 | 5,555 | 6,359 | 7,234 |
| Distribution rate | 46% | - | - | - | - | 37% | 34.8% | 31.1% |
| Net sales 1 | 35,657,263 | 44,017,299 | 52,617,901 | 62,848,794 | 70,112,826 | 57,231,958 | 68,594,454 | 74,034,250 |
| EBITDA 1 | 7,057,008 | 8,594,276 | 10,704,486 | 13,074,938 | 13,883,302 | 12,842,463 | 14,969,460 | 16,222,222 |
| EBIT 1 | 5,413,099 | 6,761,142 | 8,417,937 | 10,514,877 | 10,983,777 | 9,721,585 | 11,411,996 | 12,257,657 |
| Net income 1 | 4,332,535 | 5,295,017 | 6,470,522 | 7,849,035 | 9,369,310 | 10,778,662 | 12,566,865 | 13,951,033 |
| 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 | 57,400.00 | 57,400.00 | 57,400.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.33x | 1.5x | 6.68x | 3.54% | 4.16B | |
| 23.84x | 3.85x | 13.5x | 2.8% | 228B | |
| 23.2x | 4.87x | 11.94x | 0.71% | 200B | |
| 16.33x | 1.86x | 9.56x | 2.9% | 141B | |
| -125.81x | 17.46x | 95.99x | -.--% | 113B | |
| -503.2x | 35.72x | 146.72x | -.--% | 104B | |
| 16.05x | 2.89x | 11.16x | 5.02% | 93.99B | |
| 22.72x | 5.88x | 14.44x | 2.49% | 68.14B | |
| 14.79x | 2.15x | 9.15x | 5.27% | 48.34B | |
| 24.57x | 2.04x | 12.93x | 1.27% | 48.17B | |
| Average | -47.72x | 7.82x | 33.21x | 2.4% | 104.8B | |
| Weighted average by Cap. | -46.82x | 8.27x | 34.34x | 2.06% |
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
