|
End-of-day quote
Ho Chi Minh S.E.
18/09/2026
|
5-day change | 1st Jan Change | ||
| 71,700.00 VND | -3.50% |
|
-1.38% | -25.16% |
| 02/09 | Nippon Seiki Europe to Transfer Software Development Unit to FPT Poland | MT |
| 26/08 | 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 | 8,43,94,642 | 8,43,61,343 | 12,20,44,009 | 22,43,38,050 | 16,31,95,982 | 12,21,41,461 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -25.16% | - | - |
| Enterprise Value (EV) 1 | 7,83,41,826 | 7,72,67,269 | 11,17,06,616 | 20,81,84,750 | 14,41,16,301 | 10,04,10,581 | 9,62,03,683 | 9,10,71,747 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -30.33% | -4.19% | -5.33% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 11.7x | 10.1x | 8.9x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.92x | 2.54x | 2.23x |
| PEG | - | 0.8x | 1x | 1.4x | 0.9x | 0.7x | 0.7x | 0.6x |
| Capitalization / Revenue | 2.37x | 1.92x | 2.32x | 3.57x | 2.33x | 2.13x | 1.77x | 1.63x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.75x | 1.4x | 1.21x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 7.9x | 6.41x | 5.54x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 10.3x | 8.38x | 7.27x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 61x | 22.8x | 16.9x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.64% | 4.39% | 5.93% |
| Dividend per Share 2 | 1,096 | - | - | - | - | 2,290 | 2,488 | 2,598 |
| Rate of return | 2.15% | - | - | - | - | 3.19% | 3.47% | 3.62% |
| EPS 2 | 2,381 | 2,907 | 3,528 | 4,296 | 5,211 | 6,141 | 7,076 | 8,058 |
| Distribution rate | 46% | - | - | - | - | 37.3% | 35.2% | 32.2% |
| Net sales 1 | 3,56,57,263 | 4,40,17,299 | 5,26,17,901 | 6,28,48,794 | 7,01,12,826 | 5,73,25,549 | 6,89,31,917 | 7,50,38,085 |
| EBITDA 1 | 70,57,008 | 85,94,276 | 1,07,04,486 | 1,30,74,938 | 1,38,83,302 | 1,27,06,605 | 1,50,09,847 | 1,64,27,301 |
| EBIT 1 | 54,13,099 | 67,61,142 | 84,17,937 | 1,05,14,877 | 1,09,83,777 | 97,78,532 | 1,14,84,740 | 1,25,34,103 |
| Net income 1 | 43,32,535 | 52,95,017 | 64,70,522 | 78,49,035 | 93,69,310 | 1,07,92,662 | 1,26,27,991 | 1,41,38,833 |
| Net Debt 1 | -60,52,816 | -70,94,074 | -1,03,37,393 | -1,61,53,300 | -1,90,79,681 | -2,17,30,879 | -2,59,37,777 | -3,10,69,713 |
| Reference price 2 | 50,957.51 | 50,563.00 | 72,665.41 | 1,32,608.70 | 95,800.00 | 71,700.00 | 71,700.00 | 71,700.00 |
| Nbr of stocks (in thousands) | 16,56,177 | 16,68,440 | 16,79,534 | 16,91,730 | 17,03,507 | 17,03,507 | - | - |
| Announcement Date | 25/01/22 | 19/01/23 | 25/01/24 | 24/01/25 | 27/01/26 | - | - | - |
1VND in Million2VND
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.68x | 1.75x | 7.9x | 3.19% | 469.34Cr | |
| 22.54x | 3.69x | 12.88x | 2.95% | 22TCr | |
| -130.35x | 18.18x | 100.79x | -.--% | 12TCr | |
| 13.46x | 1.48x | 7.8x | 3.56% | 11TCr | |
| 13.63x | 2.48x | 9.35x | 6.03% | 7.94TCr | |
| 19.51x | 5.17x | 12.71x | 2.91% | 5.84TCr | |
| 13.79x | 1.99x | 8.45x | 5.65% | 4.44TCr | |
| 22.36x | 1.83x | 11.42x | 1.31% | 4.4TCr | |
| 21.06x | 1.6x | 10.17x | 0.89% | 4.07TCr | |
| 17.22x | 2.17x | 10.3x | 5.08% | 3.52TCr | |
| Average | 2.49x | 4.03x | 19.18x | 3.16% | 7.51TCr | |
| Weighted average by Cap. | -4.75x | 5.21x | 24.81x | 2.96% |
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
