Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. 03/11/2026			5-day change	1st Jan Change
24.05 ^CNY	+0.38%		-3.53%	-21.35%

10-29	Foryou Corporation Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
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

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	12,624	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-21.35%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	12,256	12,040	11,418
Change	-	-39.77%	13.4%	-11.46%	0.26%	-19.98%	-1.76%	-5.17%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	14.1x	11.2x	9.57x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.66x	1.5x	1.35x
PEG	-	1.4x	2x	0.8x	1x	1x	0.4x	0.6x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.78x	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	8.69x	6.89x	5.64x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	12x	9.65x	7.73x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	-15.7x	12.6x	8.15x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	-6.38%	7.96%	12.3%
Dividend per Share ²	0.2	0.25	0.35	0.48	0.5	0.5362	0.7181	0.8516
Rate of return	0.36%	0.75%	0.99%	1.56%	1.64%	2.23%	2.99%	3.54%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.709	2.143	2.514
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	31.4%	33.5%	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	1,410	1,748	2,026
EBIT ¹	274	354.6	473.5	701.9	831.9	1,023	1,248	1,476
Net income ¹	298.6	380.5	464.8	651.4	781.6	874.3	1,113	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	24.05	24.05	24.05
Nbr of stocks (in thousands)	471,815	473,180	521,235	524,827	524,919	524,919	-	-
Announcement Date	26/4/22	19/4/23	29/3/24	28/3/25	27/3/26	-	-	-

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	14.02x	0.76x	8.66x	2.24%	1.89B
CUMMINS INC.	17.82x	1.92x	10.55x	1.67%	68.91B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.28x	0.99x	7.66x	2.67%	32.87B
DENSO CORPORATION	11.8x	0.59x	5.25x	3.93%	29.56B
WEICHAI POWER CO., LTD.	11.87x	0.5x	3.54x	5.17%	26.15B
HYUNDAI MOBIS CO.,LTD	8x	0.45x	5.86x	1.99%	23.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.87x	2.73x	9.69x	3.84%	20.11B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.32x	1.17x	12.33x	0.62%	17.66B
MAGNA INTERNATIONAL INC.	10.61x	0.51x	4.89x	3.02%	17.4B
GENUINE PARTS COMPANY	20.87x	0.87x	10.6x	3.41%	17.18B
Average	15.45x	1.05x	7.90x	2.86%	25.48B
Weighted average by Cap.	15.50x	1.20x	8.08x	2.76%