F

FPT Corp
VN:FPT

Watchlist Manager
FPT Corp
VN:FPT
Watchlist
Price: 133 900 VND 0.68% Market Closed
Market Cap: 197T VND
Have any thoughts about
FPT Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

59.9T
+4%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+78%
5 Years
+126%
7 Years
+41%
10 Years
+87%
10.2T
+11%
Operating Income
Growth Rates:
1 Year
+34%
3 Years
+107%
5 Years
+157%
7 Years
+209%
10 Years
+315%
6.9T
+5%
Net Income
Growth Rates:
1 Year
+23%
3 Years
+87%
5 Years
+136%
7 Years
+250%
10 Years
+319%

Earnings Waterfall
FPT Corp

Revenue
59.9T VND
Cost of Revenue
-37T VND
Gross Profit
22.9T VND
Operating Expenses
-12.7T VND
Operating Income
10.2T VND
Other Expenses
-3.3T VND
Net Income
6.9T VND

Income Statement
FPT Corp

Rotate your device to view
Income Statement
Currency: VND
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
32 109 636
N/A
32 644 656
+2%
30 418 816
-7%
29 061 945
-4%
25 112 194
-14%
37 959 699
+51%
37 784 736
0%
37 414 722
-1%
37 642 546
+1%
39 531 469
+5%
40 483 070
+2%
41 471 247
+2%
42 547 157
+3%
42 658 611
+0%
37 991 261
-11%
33 518 821
-12%
28 723 682
-14%
23 213 537
-19%
24 129 248
+4%
25 480 904
+6%
26 549 219
+4%
27 716 960
+4%
28 681 045
+3%
28 835 129
+1%
29 283 884
+2%
29 830 401
+2%
30 786 163
+3%
32 447 868
+5%
33 619 912
+4%
35 657 263
+6%
37 801 189
+6%
39 255 542
+4%
41 678 929
+6%
44 009 528
+6%
45 960 653
+4%
48 348 957
+5%
50 962 143
+5%
52 617 901
+3%
55 029 450
+5%
57 790 313
+5%
59 931 389
+4%
Gross Profit
Cost of Revenue
(25 969 217)
(26 371 196)
(23 885 635)
(22 280 855)
(18 023 168)
(30 465 879)
(30 294 482)
(29 792 831)
(29 718 671)
(31 093 334)
(31 655 572)
(32 145 719)
(33 022 373)
(32 976 206)
(28 528 808)
(24 487 275)
(19 812 303)
(14 490 658)
(14 982 599)
(15 756 798)
(16 338 058)
(17 004 911)
(17 623 948)
(17 634 407)
(17 867 108)
(18 016 743)
(18 702 357)
(19 645 636)
(20 565 528)
(22 025 298)
(23 130 638)
(24 182 483)
(25 497 314)
(26 842 249)
(28 178 816)
(29 775 985)
(31 252 287)
(32 298 347)
(33 767 310)
(35 510 639)
(36 989 129)
Gross Profit
6 140 419
N/A
6 273 460
+2%
6 533 181
+4%
6 781 090
+4%
7 089 026
+5%
7 493 820
+6%
7 490 254
0%
7 621 891
+2%
7 923 875
+4%
8 438 135
+6%
8 827 496
+5%
9 325 526
+6%
9 524 782
+2%
9 682 405
+2%
9 462 452
-2%
9 031 545
-5%
8 911 378
-1%
8 722 879
-2%
9 146 649
+5%
9 724 106
+6%
10 211 161
+5%
10 712 050
+5%
11 057 098
+3%
11 200 723
+1%
11 416 776
+2%
11 813 657
+3%
12 083 806
+2%
12 802 233
+6%
13 054 383
+2%
13 631 964
+4%
14 670 551
+8%
15 073 058
+3%
16 181 615
+7%
17 167 279
+6%
17 781 836
+4%
18 572 972
+4%
19 709 856
+6%
20 319 553
+3%
21 262 140
+5%
22 279 673
+5%
22 942 260
+3%
Operating Income
Operating Expenses
(3 673 816)
(3 874 146)
(4 053 195)
(4 286 435)
(4 465 356)
(4 562 641)
(4 695 606)
(4 831 813)
(5 011 397)
(5 338 860)
(5 609 245)
(6 065 205)
(6 214 556)
(5 552 248)
(5 343 822)
(4 982 570)
(4 833 091)
(5 571 682)
(5 819 884)
(6 061 823)
(6 237 256)
(6 612 260)
(6 728 034)
(6 778 287)
(6 986 303)
(7 169 279)
(7 431 462)
(7 985 339)
(8 110 215)
(8 225 531)
(9 337 778)
(9 466 452)
(10 221 263)
(10 212 572)
(11 067 359)
(11 282 040)
(12 047 874)
(11 856 524)
(12 155 411)
(13 041 292)
(12 709 957)
Selling, General & Administrative
(3 833 323)
(3 886 018)
(4 096 380)
(4 248 135)
(4 428 771)
(4 558 660)
(4 715 546)
(4 854 672)
(5 060 976)
(5 389 613)
(5 635 286)
(6 067 661)
(6 224 911)
(6 515 766)
(6 287 449)
(5 932 480)
(5 760 362)
(5 601 122)
(5 877 162)
(6 093 173)
(6 274 819)
(6 565 212)
(6 670 297)
(6 791 732)
(7 008 067)
(7 208 928)
(7 448 546)
(7 774 451)
(7 843 147)
(8 216 937)
(8 920 515)
(9 237 423)
(9 955 106)
(10 372 721)
(10 529 421)
(10 981 293)
(11 596 150)
(11 867 926)
(12 365 982)
(12 952 997)
(13 117 139)
Other Operating Expenses
159 509
11 872
43 185
(38 301)
(36 586)
(3 980)
19 941
22 859
49 580
50 753
26 042
2 458
10 357
963 518
943 627
949 911
927 271
29 440
57 279
31 350
37 563
(47 048)
(57 737)
13 444
21 764
39 649
17 085
(210 888)
(267 068)
(8 594)
(417 263)
(229 029)
(266 157)
160 150
(537 938)
(300 748)
(451 724)
11 402
210 571
(88 295)
407 182
Operating Income
2 466 603
N/A
2 399 315
-3%
2 479 986
+3%
2 494 655
+1%
2 623 670
+5%
2 931 179
+12%
2 794 648
-5%
2 790 079
0%
2 912 480
+4%
3 099 275
+6%
3 218 255
+4%
3 260 324
+1%
3 310 228
+2%
4 130 157
+25%
4 118 630
0%
4 048 975
-2%
4 078 287
+1%
3 151 197
-23%
3 326 765
+6%
3 662 282
+10%
3 973 905
+9%
4 099 790
+3%
4 329 063
+6%
4 422 435
+2%
4 430 473
+0%
4 644 378
+5%
4 652 344
+0%
4 816 893
+4%
4 944 168
+3%
5 406 433
+9%
5 332 772
-1%
5 606 606
+5%
5 960 353
+6%
6 954 707
+17%
6 714 478
-3%
7 290 932
+9%
7 661 981
+5%
8 463 029
+10%
9 106 729
+8%
9 238 381
+1%
10 232 303
+11%
Pre-Tax Income
Interest Income Expense
(5 522)
42 555
(74 584)
(16 521)
(114 642)
(129 410)
(86 427)
(108 613)
(103 827)
(135 074)
(178 923)
(116 236)
(32 902)
89 795
242 797
412 887
558 624
648 634
638 914
588 380
566 860
510 084
471 112
481 247
495 209
546 276
790 811
881 879
968 238
822 061
1 288 385
1 327 062
1 383 937
634 583
1 199 045
976 187
1 049 841
648 716
423 610
742 644
258 588
Non-Reccuring Items
0
21 275
0
0
0
719
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
11 612
0
0
0
9 998
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
41 311
(15 532)
117 583
104 872
93 054
38 662
60 340
76 841
85 240
49 697
55 067
39 024
33 353
35 166
31 224
53 620
47 595
57 771
71 512
58 843
86 535
54 657
46 278
49 635
45 044
72 802
74 763
73 117
112 177
108 712
98 346
104 216
83 046
72 993
90 356
97 048
53 470
91 261
85 605
85 754
55 360
Pre-Tax Income
2 502 391
N/A
2 459 224
-2%
2 522 985
+3%
2 583 006
+2%
2 602 082
+1%
2 851 149
+10%
2 768 563
-3%
2 758 308
0%
2 893 894
+5%
3 013 899
+4%
3 094 398
+3%
3 183 111
+3%
3 310 678
+4%
4 255 118
+29%
4 392 651
+3%
4 515 482
+3%
4 684 506
+4%
3 857 603
-18%
4 037 191
+5%
4 309 506
+7%
4 627 300
+7%
4 664 531
+1%
4 846 454
+4%
4 953 318
+2%
4 970 726
+0%
5 263 457
+6%
5 517 918
+5%
5 771 889
+5%
6 024 583
+4%
6 337 206
+5%
6 719 503
+6%
7 037 883
+5%
7 427 335
+6%
7 662 283
+3%
8 003 879
+4%
8 364 167
+5%
8 765 292
+5%
9 203 006
+5%
9 615 945
+4%
10 066 780
+5%
10 546 251
+5%
Net Income
Tax Provision
(419 034)
(380 099)
(377 465)
(404 434)
(408 005)
(413 064)
(431 318)
(381 383)
(368 729)
(438 208)
(424 875)
(473 321)
(524 323)
(727 004)
(752 110)
(786 369)
(809 160)
(623 605)
(662 039)
(707 216)
(755 562)
(752 818)
(791 702)
(800 511)
(829 000)
(839 711)
(880 433)
(958 960)
(985 670)
(987 905)
(982 346)
(998 819)
(1 006 888)
(1 170 940)
(1 241 294)
(1 307 574)
(1 388 828)
(1 414 956)
(1 477 429)
(1 496 134)
(1 572 876)
Income from Continuing Operations
2 083 357
2 079 125
2 145 520
2 178 571
2 194 075
2 438 085
2 337 244
2 376 925
2 525 165
2 575 691
2 669 523
2 709 790
2 786 355
3 528 114
3 640 542
3 729 114
3 875 347
3 233 997
3 375 152
3 602 290
3 871 738
3 911 712
4 054 752
4 152 807
4 141 726
4 423 745
4 637 485
4 812 930
5 038 913
5 349 301
5 737 157
6 039 064
6 420 447
6 491 343
6 762 585
7 056 593
7 376 465
7 788 050
8 138 516
8 570 646
8 973 375
Income to Minority Interest
(431 147)
(447 040)
(450 292)
(454 295)
(469 833)
(507 189)
(485 320)
(507 060)
(535 123)
(585 048)
(611 670)
(614 826)
(617 991)
(596 583)
(612 898)
(618 872)
(622 828)
(613 819)
(637 682)
(667 399)
(701 657)
(776 362)
(798 601)
(809 649)
(829 789)
(885 737)
(940 440)
(994 564)
(1 024 597)
(1 011 889)
(1 067 008)
(1 118 126)
(1 170 631)
(1 181 235)
(1 197 793)
(1 233 402)
(1 267 650)
(1 322 859)
(1 368 857)
(1 435 049)
(1 488 265)
Net Income (Common)
1 652 211
N/A
1 632 085
-1%
1 536 355
-6%
1 565 402
+2%
1 565 368
0%
1 740 890
+11%
1 661 919
-5%
1 679 860
+1%
1 800 036
+7%
1 800 142
+0%
1 867 352
+4%
1 904 464
+2%
1 977 865
+4%
2 719 201
+37%
2 815 316
+4%
2 897 912
+3%
3 040 189
+5%
2 391 239
-21%
2 508 530
+5%
2 705 952
+8%
2 941 142
+9%
2 858 857
-3%
2 979 658
+4%
3 066 664
+3%
3 035 444
-1%
3 226 095
+6%
3 385 132
+5%
3 506 453
+4%
3 702 404
+6%
3 940 197
+6%
4 272 934
+8%
4 523 723
+6%
4 852 601
+7%
4 848 604
0%
5 103 287
+5%
5 361 686
+5%
5 647 310
+5%
5 907 878
+5%
6 212 346
+5%
6 578 286
+6%
6 927 797
+5%
EPS (Diluted)
2 495.78
N/A
2 472.85
-1%
2 320.77
-6%
2 353.98
+1%
2 357.48
+0%
2 280.03
-3%
2 499.12
+10%
2 511
+0%
2 694.66
+7%
1 699.95
-37%
2 795.43
+64%
2 838.24
+2%
2 952.03
+4%
2 552.99
-14%
4 189.45
+64%
4 299.57
+3%
4 503.98
+5%
2 235.78
-50%
3 232.04
+45%
3 472.81
+7%
3 794.38
+9%
2 659.06
-30%
3 321.58
+25%
3 399.64
+2%
3 367.1
-1%
2 595.98
-23%
3 755.07
+45%
3 218.35
-14%
3 406.79
+6%
2 740.11
-20%
3 923.56
+43%
4 129.28
+5%
3 846.28
-7%
3 349.2
-13%
4 045.17
+21%
4 233.17
+5%
3 861.99
-9%
4 053.34
+5%
4 253.7
+5%
4 504.31
+6%
4 743.59
+5%

See Also

Summary
FPT intrinsic value, competitors valuation, and company profile.
DCF Valuation
FPT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FPT stock valuation using valuation multiples.
Wall Street Estimates
FPT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FPT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.