Loading...
XSHE
002906
Market cap2.29bUSD
Jul 14, Last price  
31.60CNY
Name

Foryou Corp

Chart & Performance

D1W1MN
P/E
25.47
P/S
1.63
EPS
1.24
Div Yield, %
1.12%
Shrs. gr., 5y
2.25%
Rev. gr., 5y
24.59%
Revenues
10.16b
+42.33%
5,248,715,4255,179,104,6554,558,773,4214,144,889,0484,246,898,9624,165,848,0083,468,780,5353,383,409,8963,374,433,9844,488,269,5475,637,928,5497,136,862,02510,157,540,114
Net income
651m
+40.13%
284,260,823316,173,277238,792,438181,176,325295,005,431280,050,41016,635,32574,491,792181,045,161298,623,567380,458,427464,817,853651,364,940
CFO
590m
+33.37%
232,420,744178,697,901362,033,647398,686,493324,529,582171,899,14276,846,653186,567,555135,156,570469,051,344338,705,494442,218,585589,807,168
Dividend
Jun 19, 20240.35 CNY/sh

Profile

Foryou Corporation, together with its subsidiaries, engages in the automotive electronics, precision electronic components, precision die casting, and LED lighting businesses in China and internationally. The company offers car electronics, which include car audio, video, interconnection, and navigation products, as well as driving assistance systems, digital clusters, streaming-media rearview mirrors, 360°around views, head-up display products, car climate controllers, car air purifiers, vehicle cameras, and wireless charging and tire pressure monitoring systems. It also provides precision electronic components, such as mechanisms, smart projectors, and optical pick up heads and components; and precision die casting products, including automotive parts and components, precision 3C components, etc. In addition, the company offers LED lighting products comprising LED packages, power, lamps, etc. Foryou Corporation was founded in 1993 and is based in Huizhou, China.
IPO date
Oct 13, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
10,157,540
42.33%
7,136,862
26.59%
5,637,929
25.61%
Cost of revenue
9,051,882
6,419,458
5,121,250
Unusual Expense (Income)
NOPBT
1,105,658
717,404
516,679
NOPBT Margin
10.89%
10.05%
9.16%
Operating Taxes
42,630
3,560
Tax Rate
3.86%
0.50%
NOPAT
1,063,028
713,844
516,679
Net income
651,365
40.13%
464,818
22.17%
380,458
27.40%
Dividends
(142,429)
(94,945)
Dividend yield
0.82%
0.59%
Proceeds from repurchase of equity
(2,602)
BB yield
0.01%
Debt
Debt current
45,194
83,184
190,793
Long-term debt
59,013
4,620
64,685
Deferred revenue
280,665
49,199
Other long-term liabilities
151,703
262,224
97,337
Net debt
(1,039,108)
(1,765,802)
(742,955)
Cash flow
Cash from operating activities
589,807
442,219
338,705
CAPEX
(653,179)
Cash from investing activities
(1,119,339)
Cash from financing activities
1,110,124
FCF
156,481
(216,149)
20,901
Balance
Cash
1,233,580
1,614,107
752,528
Long term investments
(90,264)
239,500
245,906
Excess cash
635,439
1,496,763
716,537
Stockholders' equity
3,894,970
3,437,230
3,297,836
Invested Capital
6,385,793
4,857,614
3,888,783
ROIC
18.91%
16.32%
14.22%
ROCE
15.72%
11.27%
11.15%
EV
Common stock shares outstanding
525,294
494,487
481,593
Price
30.75
-12.77%
35.25
6.11%
33.22
-39.56%
Market cap
16,152,800
-7.33%
17,430,669
8.95%
15,998,518
-40.54%
EV
15,145,795
15,692,295
15,278,719
EBITDA
1,417,607
963,693
703,776
EV/EBITDA
10.68
16.28
21.71
Interest
31,661
26,985
14,810
Interest/NOPBT
2.86%
3.76%
2.87%