|
End-of-day quote
Ho Chi Minh S.E.
2026-09-29
|
5-day change | 1st Jan Change | ||
| 63,200.00 VND | -0.78% |
|
-4.82% | -27.43% |
| 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 | 118,427,933 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -27.43% | - | - |
| Enterprise Value (EV) 1 | 78,341,910 | 77,267,353 | 111,706,738 | 208,184,975 | 144,116,464 | 96,697,054 | 92,490,156 | 87,358,220 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -32.9% | -4.35% | -5.55% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 11.3x | 9.82x | 8.62x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.83x | 2.46x | 2.16x |
| 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 | 2.07x | 1.72x | 1.58x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.69x | 1.34x | 1.16x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 7.61x | 6.16x | 5.32x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 9.89x | 8.05x | 6.97x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 58.8x | 21.9x | 16.2x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.7% | 4.57% | 6.19% |
| Dividend per Share 2 | 996.2 | - | - | - | - | 2,084 | 2,265 | 2,366 |
| Rate of return | 2.15% | - | - | - | - | 3.3% | 3.58% | 3.74% |
| EPS 2 | 2,165 | 2,643 | 3,207 | 3,905 | 4,737 | 5,585 | 6,438 | 7,335 |
| Distribution rate | 46% | - | - | - | - | 37.3% | 35.2% | 32.3% |
| 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 | 63,200.00 | 63,200.00 | 63,200.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.41x | 1.7x | 7.68x | 3.27% | 4.6B | |
| 21.67x | 3.57x | 12.47x | 3.07% | 208B | |
| -128.76x | 17.94x | 99.74x | -.--% | 116B | |
| 12.96x | 1.45x | 7.6x | 3.7% | 107B | |
| 13.41x | 2.44x | 9.19x | 6.13% | 78.05B | |
| 19.27x | 5.12x | 12.58x | 2.93% | 57.19B | |
| 22.29x | 1.84x | 11.66x | 1.35% | 43.84B | |
| 13.15x | 1.89x | 8.03x | 5.93% | 42.32B | |
| 20.67x | 1.58x | 9.92x | 0.9% | 40.26B | |
| 17.06x | 2.2x | 10.23x | 5.07% | 35.31B | |
| Average | 2.31x | 3.97x | 18.91x | 3.23% | 73.19B | |
| Weighted average by Cap. | -5.24x | 5.14x | 24.62x | 3.03% |
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
