Valuation Foryou Corporation

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
26.48 ^CNY	+4.05%		+9.78%	-13.41%

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	13,900	-	-
Change	-	-39.38%	16.89%	-12.16%	-0.54%	-13.41%	-	-
Enterprise Value (EV) ¹	25,262	15,216	17,254	15,276	15,316	13,547	13,278	13,113
Change	-	-39.77%	13.4%	-11.46%	0.26%	-11.55%	-1.98%	-1.24%
P/E	90.1x	42.1x	37.5x	24.8x	20.5x	14.5x	11.7x	9.73x
PBR	6.73x	3.77x	3.09x	2.5x	2.29x	1.81x	1.63x	1.46x
PEG	-	1.4x	2x	0.8x	1x	0.6x	0.5x	0.5x
Capitalization / Revenue	5.78x	2.79x	2.57x	1.59x	1.23x	0.88x	0.74x	0.64x
EV / Revenue	5.63x	2.7x	2.42x	1.5x	1.17x	0.86x	0.71x	0.6x
EV / EBITDA	59.8x	28.1x	24.1x	15.1x	12.1x	9.58x	7.46x	6.22x
EV / EBIT	92.2x	42.9x	36.4x	21.8x	18.4x	12.9x	10.1x	8.33x
EV / FCF	147x	-153x	-83.3x	-50.1x	-270x	398x	28.2x	10.3x
FCF Yield	0.68%	-0.65%	-1.2%	-1.99%	-0.37%	0.25%	3.55%	9.71%
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%	2.33%	2.96%	3.45%
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	26.48	26.48	26.48
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	14.49x	0.86x	9.58x	2.33%	204.78Cr
NHK SPRING CO., LTD.	17.96x	-	-	1.69%	514.39Cr
AUMOVIO SE	15.24x	0.13x	1.38x	0.87%	453.79Cr
JTEKT CORPORATION	13.13x	0.38x	4.53x	3.23%	420.62Cr
BREMBO N.V.	15.53x	1.08x	6.53x	2.6%	390.82Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	15.13x	1.49x	10.33x	1.19%	364.57Cr
HANON SYSTEMS	16.87x	0.57x	5.72x	-.--%	258.14Cr
CHENGDU HAONENG TECHNOLOGY CO., LTD.	20.57x	-	-	2.65%	133.14Cr
ZHEJIANG ASIA-PACIFIC MECHANICAL & ELECTRONIC CO.,LTD	11.32x	-	-	3.07%	113.35Cr
FRASLE MOBILITY S.A.	15.94x	1.19x	6.4x	1.94%	109.35Cr
Average	15.62x	0.82x	6.35x	1.96%	296.29Cr
Weighted average by Cap.	15.64x	0.74x	5.90x	1.84%