Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 2026-09-04			5-day change	1st Jan Change
28.45 ^CNY	-1.15%		+6.32%	-6.97%

08-20	Sichuan Jiuzhou Investment Holding Group Co., Ltd. entered into Share Transfer and Control Acquisition agreement to acquire 28.30% stake in Foryou Corporation from Huizhou Huayang Investment Co., Ltd. for CNY 5.7 billion.	CI
08-19	Foryou Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,931	15,719	18,374	16,138	16,052	14,934	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-6.97%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	14,565	14,394	13,787
Change	-	-39.77%	13.4%	-11.46%	0.26%	-4.9%	-1.17%	-4.22%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	16.2x	13x	11x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.95x	1.76x	1.58x
PEG	-	1.4x	2x	0.8x	1x	0.9x	0.5x	0.6x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.93x	0.78x	0.68x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.9x	0.75x	0.62x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	10.1x	8.1x	6.64x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	14.5x	11.4x	9.03x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-18.6x	15x	9.84x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-5.37%	6.66%	10.2%
Dividend per Share ²	0.2	0.25	0.35	0.48	0.5	0.5772	0.7306	0.8749
Rate of return	0.36%	0.75%	0.99%	1.56%	1.64%	2.03%	2.57%	3.08%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.761	2.182	2.578
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	32.8%	33.5%	33.9%
Net sales ¹	4,488	5,638	7,137	10,158	13,048	16,118	19,097	22,060
EBITDA ¹	422.5	541.5	716.7	1,014	1,266	1,445	1,777	2,077
EBIT ¹	274	354.6	473.5	701.9	831.9	1,006	1,268	1,526
Net income ¹	298.6	380.5	464.8	651.4	781.6	920.5	1,147	1,353
Net Debt ¹	-669.4	-503.3	-1,119	-862.2	-736.3	-369.1	-539.9	-1,147
Reference price ²	54.96	33.22	35.25	30.75	30.58	28.45	28.45	28.45
Nbr of stocks (in thousands)	471,815	473,180	521,235	524,827	524,919	524,919	-	-
Announcement Date	4/26/22	4/19/23	3/29/24	3/28/25	3/27/26	-	-	-

¹CNY in Million²CNY

Estimates

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.($)
FORYOU CORPORATION	16.16x	0.9x	10.08x	2.03%	2.22B
HORIZON ROBOTICS	-58.97x	6.68x	-15.66x	-.--%	8.09B
JTEKT CORPORATION	13.4x	-	-	3.15%	4.46B
AUMOVIO SE	-17.9x	0.13x	1.47x	0.69%	4.38B
NHK SPRING CO., LTD.	14.43x	-	-	2.1%	4.32B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	17.53x	1.63x	11.05x	1.11%	3.99B
BREMBO N.V.	13.99x	1x	6.02x	2.87%	3.72B
HANON SYSTEMS	14.63x	0.52x	5.32x	-.--%	2.69B
NEXTEER AUTOMOTIVE GROUP LIMITED	10.08x	0.2x	1.84x	3.96%	1.58B
Average	2.59x	1.58x	2.87x	1.77%	3.94B
Weighted average by Cap.	-6.21x	2.57x	-0.53x	1.47%