Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 18/09/2026			5-day change	1st Jan Change
27.54 ^CNY	-1.36%		+2.15%	-9.94%

08-21	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	14,456	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-9.94%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	14,087	13,916	13,310
Change	-	-39.77%	13.4%	-11.46%	0.26%	-8.02%	-1.21%	-4.36%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	15.7x	12.6x	10.7x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.88x	1.7x	1.53x
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	0.9x	0.76x	0.66x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.87x	0.73x	0.6x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	9.75x	7.83x	6.41x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	14x	11x	8.69x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-18x	14.5x	9.5x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-5.55%	6.89%	10.5%
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%	2.08%	2.65%	3.16%
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	27.54	27.54	27.54
Nbr of stocks (in thousands)	471,815	473,180	521,235	524,827	524,919	524,919	-	-
Announcement Date	26/04/22	19/04/23	29/03/24	28/03/25	27/03/26	-	-	-

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	15.91x	0.89x	9.88x	2.06%	2.19B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.75x	1.22x	9.4x	2.09%	41.1B
WEICHAI POWER CO., LTD.	14.8x	0.73x	5.62x	3.69%	34.32B
DENSO CORPORATION	12.34x	0.59x	5.15x	3.78%	31.22B
HYUNDAI MOBIS CO.,LTD	8.19x	0.48x	6.21x	1.84%	24.4B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.52x	2.63x	9.03x	4.2%	20.42B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.06x	1.19x	12.57x	0.61%	17.81B
MAGNA INTERNATIONAL INC.	10.41x	0.49x	4.78x	3.05%	17.22B
CONTINENTAL AG	13.49x	1.38x	7.11x	4.08%	16.24B
BOSCH LIMITED	47.01x	5.14x	35.92x	0.77%	14.73B
Average	18.45x	1.47x	10.57x	2.62%	21.97B
Weighted average by Cap.	17.21x	1.31x	9.33x	2.76%