Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 2026-09-11			5-day change	1st Jan Change
26.39 ^CNY	-2.11%		-7.24%	-13.70%

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
Aug. 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	13,853	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-13.7%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	13,484	13,313	12,706
Change	-	-39.77%	13.4%	-11.46%	0.26%	-11.96%	-1.27%	-4.56%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	15x	12.1x	10.3x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.81x	1.63x	1.46x
PEG	-	1.4x	2x	0.8x	1x	0.8x	0.5x	0.6x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.86x	0.73x	0.63x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.84x	0.7x	0.58x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	9.33x	7.49x	6.12x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	13.4x	10.6x	8.29x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-17.2x	13.9x	9.07x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-5.8%	7.2%	11%
Dividend per Share ²	0.2	0.25	0.35	0.48	0.5	0.5739	0.7307	0.8708
Rate of return	0.36%	0.75%	0.99%	1.56%	1.64%	2.17%	2.77%	3.3%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.755	2.182	2.571
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	32.7%	33.5%	33.9%
Net sales ¹	4,488	5,638	7,137	10,158	13,048	16,134	19,088	22,065
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	1,262	1,532
Net income ¹	298.6	380.5	464.8	651.4	781.6	917	1,146	1,348
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	26.39	26.39	26.39
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	15.04x	0.84x	9.33x	2.17%	2.06B
HORIZON ROBOTICS	2044.24x	6.55x	-15.65x	-.--%	7.86B
AUMOVIO SE	-17.97x	0.13x	1.48x	0.69%	4.39B
NHK SPRING CO., LTD.	14.31x	-	-	2.11%	4.35B
JTEKT CORPORATION	12.33x	-	-	3.43%	4.17B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	16.34x	1.53x	10.35x	1.18%	3.77B
BREMBO N.V.	14.13x	1.01x	6.09x	2.84%	3.75B
HANON SYSTEMS	14.61x	0.52x	5.31x	-.--%	2.69B
NEXTEER AUTOMOTIVE GROUP LIMITED	9.51x	0.18x	1.67x	4.2%	1.49B
Average	235.84x	1.54x	2.65x	1.85%	3.84B
Weighted average by Cap.	471.81x	2.50x	-0.71x	1.52%