|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.48 CNY | +4.05% |
|
+9.78% | -13.41% |
| 06-09 | Phillip Securities Starts Foryou at Buy with 36.30 Yuan Price Target | MT |
| 04-27 | Nomura Adjusts Foryou's Price Target to 39 Yuan from 42 Yuan, Keeps at Buy | MT |
Company Valuation: Foryou Corporation
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 | 13,900 | - | - |
| Change | - | -39.38% | 16.89% | -12.16% | -0.54% | -13.41% | - | - |
| Enterprise Value (EV) 1 | 25,262 | 15,216 | 17,254 | 15,276 | 15,316 | 13,547 | 13,278 | 13,113 |
| Change | - | -39.77% | 13.4% | -11.46% | 0.26% | -11.55% | -1.98% | -1.24% |
| P/E | 90.1x | 42.1x | 37.5x | 24.8x | 20.5x | 14.5x | 11.7x | 9.73x |
| PBR | 6.73x | 3.77x | 3.09x | 2.5x | 2.29x | 1.81x | 1.63x | 1.46x |
| PEG | - | 1.4x | 2x | 0.8x | 1x | 0.6x | 0.5x | 0.5x |
| Capitalization / Revenue | 5.78x | 2.79x | 2.57x | 1.59x | 1.23x | 0.88x | 0.74x | 0.64x |
| EV / Revenue | 5.63x | 2.7x | 2.42x | 1.5x | 1.17x | 0.86x | 0.71x | 0.6x |
| EV / EBITDA | 59.8x | 28.1x | 24.1x | 15.1x | 12.1x | 9.58x | 7.46x | 6.22x |
| EV / EBIT | 92.2x | 42.9x | 36.4x | 21.8x | 18.4x | 12.9x | 10.1x | 8.33x |
| EV / FCF | 147x | -153x | -83.3x | -50.1x | -270x | 398x | 28.2x | 10.3x |
| FCF Yield | 0.68% | -0.65% | -1.2% | -1.99% | -0.37% | 0.25% | 3.55% | 9.71% |
| Dividend per Share 2 | 0.2 | 0.25 | 0.35 | 0.48 | 0.5 | 0.6171 | 0.7828 | 0.9131 |
| Rate of return | 0.36% | 0.75% | 0.99% | 1.56% | 1.64% | 2.33% | 2.96% | 3.45% |
| EPS 2 | 0.61 | 0.79 | 0.94 | 1.24 | 1.49 | 1.828 | 2.265 | 2.721 |
| Distribution rate | 32.8% | 31.6% | 37.2% | 38.7% | 33.6% | 33.8% | 34.6% | 33.6% |
| Net sales 1 | 4,488 | 5,638 | 7,137 | 10,158 | 13,048 | 15,718 | 18,686 | 21,717 |
| EBITDA 1 | 422.5 | 541.5 | 716.7 | 1,014 | 1,266 | 1,414 | 1,781 | 2,109 |
| EBIT 1 | 274 | 354.6 | 473.5 | 701.9 | 831.9 | 1,054 | 1,313 | 1,574 |
| Net income 1 | 298.6 | 380.5 | 464.8 | 651.4 | 781.6 | 955.4 | 1,190 | 1,423 |
| Net Debt 1 | -669.4 | -503.3 | -1,119 | -862.2 | -736.3 | -352.6 | -621.4 | -786.4 |
| Reference price 2 | 54.96 | 33.22 | 35.25 | 30.75 | 30.58 | 26.48 | 26.48 | 26.48 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.49x | 0.86x | 9.58x | 2.33% | 2.05B | |
| -18.09x | 7.31x | -18.18x | -.--% | 8.69B | |
| 17.96x | - | - | 1.69% | 5.14B | |
| 15.24x | 0.13x | 1.38x | 0.87% | 4.54B | |
| 13.13x | 0.38x | 4.53x | 3.23% | 4.21B | |
| 15.53x | 1.08x | 6.53x | 2.6% | 3.91B | |
| 15.13x | 1.49x | 10.33x | 1.19% | 3.65B | |
| 16.87x | 0.57x | 5.72x | -.--% | 2.58B | |
| 20.57x | - | - | 2.65% | 1.33B | |
| 9.39x | 0.15x | 1.34x | 4.29% | 1.32B | |
| Average | 12.02x | 1.50x | 2.66x | 1.89% | 3.74B | |
| Weighted average by Cap. | 7.71x | 2.55x | -1.08x | 1.46% |
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
- 002906 Stock
- Valuation Foryou Corporation
Select your edition
All financial news and data tailored to specific country editions
