Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 2026-11-13			5-day change	1st Jan Change
24.08 ^CNY	-2.31%		+1.05%	-21.26%

Oct. 28	Foryou Corporation Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
Aug. 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

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	12,640	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-21.26%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	12,271	12,056	11,433
Change	-	-39.77%	13.4%	-11.46%	0.26%	-19.88%	-1.76%	-5.16%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	14.2x	11.3x	9.58x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.66x	1.51x	1.36x
PEG	-	1.4x	2x	0.8x	1x	1x	0.4x	0.5x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.79x	0.66x	0.58x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.76x	0.63x	0.52x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	8.6x	6.93x	5.64x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	12.1x	9.73x	7.61x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-15.7x	12.6x	8.16x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-6.37%	7.95%	12.3%
Dividend per Share ²	0.2	0.25	0.35	0.48	0.5	0.5478	0.711	0.8516
Rate of return	0.36%	0.75%	0.99%	1.56%	1.64%	2.27%	2.95%	3.54%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.693	2.127	2.514
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	32.3%	33.4%	33.9%
Net sales ¹	4,488	5,638	7,137	10,158	13,048	16,095	19,024	21,935
EBITDA ¹	422.5	541.5	716.7	1,014	1,266	1,427	1,739	2,026
EBIT ¹	274	354.6	473.5	701.9	831.9	1,014	1,239	1,502
Net income ¹	298.6	380.5	464.8	651.4	781.6	875.7	1,105	1,307
Net Debt ¹	-669.4	-503.3	-1,119	-862.2	-736.3	-368.7	-584.5	-1,207
Reference price ²	54.96	33.22	35.25	30.75	30.58	24.08	24.08	24.08
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	-	-	-