|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67,100.00 VND | +0.15% |
|
+6.68% | -29.96% |
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 | 11,43,05,328 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -29.96% | - | - |
| Enterprise Value (EV) 1 | 7,83,41,826 | 7,72,67,269 | 11,17,06,616 | 20,81,84,750 | 14,41,16,301 | 8,91,93,469 | 8,56,54,673 | 8,12,58,101 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -38.11% | -3.97% | -5.13% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 10.1x | 9.41x | 8.36x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.52x | 2.23x | 2.18x |
| PEG | - | 0.8x | 1x | 1.4x | 0.9x | 0.4x | 1.23x | 0.7x |
| Capitalization / Revenue | 2.37x | 1.92x | 2.32x | 3.57x | 2.33x | 1.93x | 1.59x | 1.52x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.51x | 1.19x | 1.08x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 6.37x | 5.12x | 4.63x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 8.75x | 6.96x | 6.26x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 256x | 15.6x | 12x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 0.39% | 6.41% | 8.36% |
| Dividend per Share 2 | 1,096 | - | - | - | - | 2,303 | 2,493 | 2,627 |
| Rate of return | 2.15% | - | - | - | - | 3.43% | 3.71% | 3.92% |
| EPS 2 | 2,381 | 2,907 | 3,528 | 4,296 | 5,211 | 6,628 | 7,134 | 8,022 |
| Distribution rate | 46% | - | - | - | - | 34.8% | 34.9% | 32.8% |
| Net sales 1 | 3,56,57,263 | 4,40,17,299 | 5,26,17,901 | 6,28,48,794 | 7,01,12,826 | 5,91,63,349 | 7,19,11,293 | 7,51,61,549 |
| EBITDA 1 | 70,57,008 | 85,94,276 | 1,07,04,486 | 1,30,74,938 | 1,38,83,302 | 1,39,95,951 | 1,67,26,039 | 1,75,52,427 |
| EBIT 1 | 54,13,099 | 67,61,142 | 84,17,937 | 1,05,14,877 | 1,09,83,777 | 1,01,91,646 | 1,23,01,365 | 1,29,82,874 |
| Net income 1 | 43,32,535 | 52,95,017 | 64,70,522 | 78,49,035 | 93,69,310 | 1,08,06,851 | 1,27,11,615 | 1,43,48,041 |
| Net Debt 1 | -60,52,816 | -70,94,074 | -1,03,37,393 | -1,61,53,300 | -1,90,79,681 | -2,51,11,859 | -2,86,50,655 | -3,30,47,227 |
| Reference price 2 | 50,957.51 | 50,563.00 | 72,665.41 | 1,32,608.70 | 95,800.00 | 67,100.00 | 67,100.00 | 67,100.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.12x | 1.51x | 6.37x | 3.43% | 434.69Cr | |
| 22.19x | 3.61x | 12.6x | 3.02% | 21TCr | |
| -102.72x | 16.28x | 94.23x | -.--% | 10TCr | |
| 12.28x | 1.36x | 7.12x | 3.91% | 10TCr | |
| 15.34x | 2.8x | 10.59x | 5.36% | 8.97TCr | |
| 20.46x | 5.35x | 13.13x | 2.8% | 6.13TCr | |
| 14.8x | 2.16x | 9.15x | 5.28% | 4.79TCr | |
| 20.64x | 1.69x | 10.75x | 1.42% | 3.98TCr | |
| 21.15x | 1.56x | 9.88x | 0.9% | 3.95TCr | |
| 18.35x | 2.36x | 11.29x | 4.71% | 3.82TCr | |
| Average | 5.26x | 3.87x | 18.51x | 3.08% | 7.35TCr | |
| Weighted average by Cap. | 1.66x | 4.71x | 22.36x | 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
