Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 09/10/2026			5-day change	1st Jan Change
25.56 ^CNY	-0.35%		-3.98%	-16.42%

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	13,417	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-16.42%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	13,048	12,877	12,270
Change	-	-39.77%	13.4%	-11.46%	0.26%	-14.81%	-1.31%	-4.71%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	14.6x	11.8x	10.1x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.75x	1.58x	1.42x
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	0.83x	0.7x	0.61x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.81x	0.67x	0.56x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	9.06x	7.29x	5.96x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	12.9x	10.3x	8.12x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-16.7x	13.4x	8.76x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-5.99%	7.44%	11.4%
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%	2.25%	2.86%	3.41%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.746	2.164	2.543
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	32.9%	33.8%	34.2%
Net sales ¹	4,488	5,638	7,137	10,158	13,048	16,150	19,110	22,100
EBITDA ¹	422.5	541.5	716.7	1,014	1,266	1,440	1,767	2,058
EBIT ¹	274	354.6	473.5	701.9	831.9	1,009	1,251	1,511
Net income ¹	298.6	380.5	464.8	651.4	781.6	912.8	1,138	1,335
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	25.56	25.56	25.56
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	14.64x	0.81x	9.06x	2.25%	2B
CUMMINS INC.	18.31x	2.01x	11x	1.6%	72.05B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.41x	1.4x	10.75x	1.82%	46.51B
WEICHAI POWER CO., LTD.	14.05x	0.63x	4.54x	4.11%	31.37B
DENSO CORPORATION	11.7x	0.55x	4.85x	4.02%	28.91B
HYUNDAI MOBIS CO.,LTD	7.76x	0.46x	5.87x	1.95%	23.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.63x	9.04x	4.2%	20.44B
GENUINE PARTS COMPANY	19.83x	0.87x	10.47x	3.34%	17.51B
MAGNA INTERNATIONAL INC.	10.29x	0.48x	4.73x	3.1%	16.97B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.28x	1.12x	11.9x	0.65%	16.64B
Average	15.98x	1.10x	8.22x	2.7%	27.61B
Weighted average by Cap.	16.48x	1.28x	8.62x	2.55%