|
End-of-day quote
Thailand S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 1.510 THB | -0.66% |
|
0.00% | -35.47% |
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 | - | - | - | - | 2,030 | 2,185 | 2,210 |
| Rate of return | 2.15% | - | - | - | - | 3.54% | 3.81% | 3.85% |
| EPS 2 | 2,165 | 2,643 | 3,207 | 3,905 | 4,737 | 5,555 | 6,359 | 7,234 |
| Distribution rate | 46% | - | - | - | - | 36.5% | 34.4% | 30.6% |
| 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 | 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.22x | 4.05x | 14.08x | 2.68% | 238B | |
| 23.95x | 5.01x | 12.28x | 0.69% | 206B | |
| 17.66x | 2.01x | 10.33x | 2.68% | 153B | |
| -123.59x | 17.14x | 94.25x | -.--% | 111B | |
| -523.76x | 37.2x | 152.79x | -.--% | 108B | |
| 16.35x | 2.95x | 11.37x | 4.92% | 95.75B | |
| 23.33x | 6.05x | 14.86x | 2.4% | 70.41B | |
| 15.09x | 2.2x | 9.35x | 5.16% | 49.32B | |
| 25.59x | 2.13x | 13.49x | 1.22% | 50.46B | |
| Average | -55.57x | 8.75x | 36.98x | 2.2% | 120.12B | |
| Weighted average by Cap. | -47.58x | 8.46x | 34.85x | 1.98% |
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
- FPTVN11 Stock
- Valuation FPT Corporation
Select your edition
All financial news and data tailored to specific country editions
