Valuation FPT Corporation

Stocks

FPT

VN000000FPT1

IT Services & Consulting

End-of-day quote Ho Chi Minh S.E. Other stock markets 22/06/2026			5-day change	1st Jan Change
70,600.00 ^VND	-1.26%		-3.95%	-26.30%

06-05	FPT Corporation And ComfortDelGro Corporation Limited Explore Smart Mobility And Digital Innovation Across APAC	CI
06-02	FPT Corporation And Sembcorp Development Explore Opportunities In AI, Digital Infrastructure And Sustainable Development Across APAC	CI

Company Valuation: FPT Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,394,642	84,361,343	122,044,009	224,338,050	163,195,982	120,267,603	-	-
Change	-	-0.04%	44.67%	83.82%	-27.25%	-26.3%	-	-
Enterprise Value (EV) ¹	78,341,826	77,267,269	111,706,616	208,184,750	144,116,301	95,155,744	91,616,948	87,220,376
Change	-	-1.37%	44.57%	86.37%	-30.77%	-33.97%	-3.72%	-4.8%
P/E	21.4x	17.4x	20.6x	30.9x	18.4x	11.6x	9.85x	8.8x
PBR	3.94x	3.33x	4.08x	7.49x	4.47x	2.95x	2.35x	2.29x
PEG	-	0.8x	1x	1.4x	0.9x	0.7x	0.6x	0.7x
Capitalization / Revenue	2.37x	1.92x	2.32x	3.57x	2.33x	2.1x	1.65x	1.59x
EV / Revenue	2.2x	1.76x	2.12x	3.31x	2.06x	1.66x	1.25x	1.15x
EV / EBITDA	11.1x	8.99x	10.4x	15.9x	10.4x	7.22x	5.51x	5.06x
EV / EBIT	14.5x	11.4x	13.3x	19.8x	13.1x	9.88x	7.34x	6.8x
EV / FCF	26.8x	42.3x	20.2x	24.7x	28.6x	70.3x	14.7x	12.1x
FCF Yield	3.74%	2.37%	4.96%	4.05%	3.5%	1.42%	6.81%	8.25%
Dividend per Share ²	1,096	-	-	-	-	2,303	2,493	2,627
Rate of return	2.15%	-	-	-	-	3.26%	3.53%	3.72%
EPS ²	2,381	2,907	3,528	4,296	5,211	6,090	7,171	8,022
Distribution rate	46%	-	-	-	-	37.8%	34.8%	32.8%
Net sales ¹	35,657,263	44,017,299	52,617,901	62,848,794	70,112,826	57,348,352	73,071,678	75,519,589
EBITDA ¹	7,057,008	8,594,276	10,704,486	13,074,938	13,883,302	13,185,998	16,626,854	17,243,152
EBIT ¹	5,413,099	6,761,142	8,417,937	10,514,877	10,983,777	9,632,964	12,482,573	12,827,834
Net income ¹	4,332,535	5,295,017	6,470,522	7,849,035	9,369,310	10,768,557	12,664,286	14,166,741
Net Debt ¹	-6,052,816	-7,094,074	-10,337,393	-16,153,300	-19,079,681	-25,111,859	-28,650,655	-33,047,227
Reference price ²	50,957.51	50,563.00	72,665.41	132,608.70	95,800.00	70,600.00	70,600.00	70,600.00
Nbr of stocks (in thousands)	1,656,177	1,668,440	1,679,534	1,691,730	1,703,507	1,703,507	-	-
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FPT CORPORATION	11.74x	1.69x	7.33x	3.22%	4.63B
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.49x	9.17x	6.09%	81.48B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.51x	1.04x	5.46x	5.08%	78.32B
RELX PLC	18.69x	4.91x	12.14x	3.04%	55.4B
INFOSYS LIMITED	13.65x	1.99x	8.33x	5.67%	45.09B
FUJITSU LIMITED	12.74x	1.46x	9.98x	1.27%	34.54B
HCL TECHNOLOGIES LIMITED	15.42x	1.95x	9.2x	5.61%	32.45B
NEC CORPORATION	20.14x	1.36x	9.71x	0.87%	30.89B
Average	5.84x	3.37x	15.94x	3.36%	67.74B
Weighted average by Cap.	6.26x	4.09x	18.35x	3.28%