|
End-of-day quote
Ho Chi Minh S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 72,700.00 VND | -2.42% |
|
-0.14% | -24.11% |
| 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 | 12,38,44,968 | - | - |
| Change | - | -0.04% | 44.67% | 83.82% | -27.25% | -24.11% | - | - |
| Enterprise Value (EV) 1 | 7,83,41,826 | 7,72,67,269 | 11,17,06,616 | 20,81,84,750 | 14,41,16,301 | 10,21,14,088 | 9,79,07,190 | 9,27,75,254 |
| Change | - | -1.37% | 44.57% | 86.37% | -30.77% | -29.14% | -4.12% | -5.24% |
| P/E | 21.4x | 17.4x | 20.6x | 30.9x | 18.4x | 11.8x | 10.3x | 9.02x |
| PBR | 3.94x | 3.33x | 4.08x | 7.49x | 4.47x | 2.96x | 2.57x | 2.26x |
| PEG | - | 0.8x | 1x | 1.4x | 0.9x | 0.7x | 0.7x | 0.7x |
| Capitalization / Revenue | 2.37x | 1.92x | 2.32x | 3.57x | 2.33x | 2.16x | 1.8x | 1.65x |
| EV / Revenue | 2.2x | 1.76x | 2.12x | 3.31x | 2.06x | 1.78x | 1.42x | 1.24x |
| EV / EBITDA | 11.1x | 8.99x | 10.4x | 15.9x | 10.4x | 8.04x | 6.52x | 5.65x |
| EV / EBIT | 14.5x | 11.4x | 13.3x | 19.8x | 13.1x | 10.4x | 8.52x | 7.4x |
| EV / FCF | 26.8x | 42.3x | 20.2x | 24.7x | 28.6x | 62x | 23.2x | 17.2x |
| FCF Yield | 3.74% | 2.37% | 4.96% | 4.05% | 3.5% | 1.61% | 4.32% | 5.83% |
| Dividend per Share 2 | 1,096 | - | - | - | - | 2,290 | 2,488 | 2,598 |
| Rate of return | 2.15% | - | - | - | - | 3.15% | 3.42% | 3.57% |
| 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 | 72,700.00 | 72,700.00 | 72,700.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.84x | 1.78x | 8.04x | 3.15% | 477.78Cr | |
| 23.89x | 3.87x | 13.52x | 2.78% | 23TCr | |
| -129x | 17.99x | 99.72x | -.--% | 12TCr | |
| 13.66x | 1.51x | 7.91x | 3.51% | 11TCr | |
| 14.25x | 2.6x | 9.8x | 5.77% | 8.33TCr | |
| 19.32x | 5.13x | 12.59x | 2.94% | 5.85TCr | |
| 13.6x | 1.96x | 8.33x | 5.73% | 4.4TCr | |
| 21.07x | 1.72x | 10.72x | 1.39% | 4.23TCr | |
| 19.99x | 1.5x | 9.62x | 0.95% | 3.92TCr | |
| 16.65x | 2.09x | 9.91x | 5.25% | 3.42TCr | |
| Average | 2.53x | 4.01x | 19.02x | 3.15% | 7.64TCr | |
| Weighted average by Cap. | -3.57x | 5.18x | 24.45x | 2.92% |
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
