Valuation FPT Corporation

Stocks

FPT

VN000000FPT1

IT Services & Consulting

End-of-day quote Ho Chi Minh S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
72,300.00 ^VND	-0.28%		+2.12%	-24.53%

06-25	FPT Corporation and Microsoft Corporation Expand Strategic Collaboration to Advance AI Frontier Innovation Across Asia	CI
06-05	FPT Corporation And ComfortDelGro Corporation Limited Explore Smart Mobility And Digital Innovation 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	123,163,565	-	-
Change	-	-0.04%	44.67%	83.82%	-27.25%	-24.53%	-	-
Enterprise Value (EV) ¹	78,341,826	77,267,269	111,706,616	208,184,750	144,116,301	98,051,706	94,512,910	90,116,338
Change	-	-1.37%	44.57%	86.37%	-30.77%	-31.96%	-3.61%	-4.65%
P/E	21.4x	17.4x	20.6x	30.9x	18.4x	11.9x	10.1x	9.01x
PBR	3.94x	3.33x	4.08x	7.49x	4.47x	2.9x	2.41x	2.34x
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	2.15x	1.71x	1.63x
EV / Revenue	2.2x	1.76x	2.12x	3.31x	2.06x	1.71x	1.31x	1.19x
EV / EBITDA	11.1x	8.99x	10.4x	15.9x	10.4x	7.44x	5.68x	5.23x
EV / EBIT	14.5x	11.4x	13.3x	19.8x	13.1x	10.2x	7.71x	7.03x
EV / FCF	26.8x	42.3x	20.2x	24.7x	28.6x	72.4x	15.1x	12.5x
FCF Yield	3.74%	2.37%	4.96%	4.05%	3.5%	1.38%	6.6%	7.98%
Dividend per Share ²	1,096	-	-	-	-	2,303	2,493	2,627
Rate of return	2.15%	-	-	-	-	3.19%	3.45%	3.63%
EPS ²	2,381	2,907	3,528	4,296	5,211	6,086	7,134	8,022
Distribution rate	46%	-	-	-	-	37.8%	34.9%	32.8%
Net sales ¹	35,657,263	44,017,299	52,617,901	62,848,794	70,112,826	57,279,718	72,033,593	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	9,604,684	12,261,954	12,827,834
Net income ¹	4,332,535	5,295,017	6,470,522	7,849,035	9,369,310	10,717,384	12,528,388	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	72,300.00	72,300.00	72,300.00
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	11.88x	1.71x	7.44x	3.19%	4.68B
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.45x	9.09x	6.14%	79.55B
RELX PLC	18.39x	4.85x	11.97x	3.1%	54.92B
INFOSYS LIMITED	13.6x	1.99x	8.34x	5.73%	44.51B
FUJITSU LIMITED	18.97x	1.52x	9.56x	1.51%	35.78B
NEC CORPORATION	19.31x	1.42x	9.05x	1.03%	34.28B
HCL TECHNOLOGIES LIMITED	15.52x	1.98x	9.21x	5.57%	32.37B
Average	5.84x	3.59x	16.96x	3.33%	73.24B
Weighted average by Cap.	6.67x	4.57x	20.52x	3.04%