Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 09/07/2026			5-day change	1st Jan Change
24.70 ^CNY	-1.04%		-2.95%	-19.23%

09/06	Phillip Securities Starts Foryou at Buy with 36.30 Yuan Price Target	MT
27/04	Nomura Adjusts Foryou's Price Target to 39 Yuan from 42 Yuan, Keeps at Buy	MT

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	12,966	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-19.23%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	12,613	12,344	12,179
Change	-	-39.77%	13.4%	-11.46%	0.26%	-17.65%	-2.13%	-1.34%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	13.5x	10.9x	9.08x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.69x	1.52x	1.37x
PEG	-	1.4x	2x	0.8x	1x	0.6x	0.5x	0.5x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.82x	0.69x	0.6x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.8x	0.66x	0.56x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	8.92x	6.93x	5.77x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	12x	9.4x	7.74x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	371x	26.2x	9.56x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	0.27%	3.82%	10.5%
Dividend per Share ²	0.2	0.25	0.35	0.48	0.5	0.6171	0.7828	0.9131
Rate of return	0.36%	0.75%	0.99%	1.56%	1.64%	2.5%	3.17%	3.7%
EPS ²	0.61	0.79	0.94	1.24	1.49	1.828	2.265	2.721
Distribution rate	32.8%	31.6%	37.2%	38.7%	33.6%	33.8%	34.6%	33.6%
Net sales ¹	4,488	5,638	7,137	10,158	13,048	15,718	18,686	21,717
EBITDA ¹	422.5	541.5	716.7	1,014	1,266	1,414	1,781	2,109
EBIT ¹	274	354.6	473.5	701.9	831.9	1,054	1,313	1,574
Net income ¹	298.6	380.5	464.8	651.4	781.6	955.4	1,190	1,423
Net Debt ¹	-669.4	-503.3	-1,119	-862.2	-736.3	-352.6	-621.4	-786.4
Reference price ²	54.96	33.22	35.25	30.75	30.58	24.70	24.70	24.70
Nbr of stocks (in thousands)	4,71,815	4,73,180	5,21,235	5,24,827	5,24,919	5,24,919	-	-
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	13.52x	0.8x	8.92x	2.5%	190.79Cr
NHK SPRING CO., LTD.	16.3x	-	-	1.84%	472.15Cr
AUMOVIO SE	14.57x	0.11x	1.22x	0.92%	422.6Cr
JTEKT CORPORATION	12.71x	0.37x	4.4x	3.33%	404.38Cr
BREMBO N.V.	15.55x	1.08x	6.52x	2.53%	389.1Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	14.12x	1.38x	9.57x	1.28%	339.91Cr
HANON SYSTEMS	15.63x	0.54x	5.45x	-.--%	242.67Cr
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.41x	-	-	2.96%	119.04Cr
ZHEJIANG ASIA-PACIFIC MECHANICAL & ELECTRONIC CO.,LTD	10.31x	-	-	3.39%	102.56Cr
Average	14.57x	0.71x	6.01x	2.08%	298.13Cr
Weighted average by Cap.	14.71x	0.69x	5.58x	1.94%