Foryou Corp (002906) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Foryou Corp stock ¥32.76, price ¥23.83, upside +37.5%, quality 50 out of 100. Rating: undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range ¥18.24 – ¥60.16 · fair‑value band ¥24.57 – ¥40.95 · the ¥23.83 price screens below the ¥32.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Foryou in your weekly email
Every Wednesday you see whether Foryou is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Foryou Corporation, together with its subsidiaries, engages in the automotive electronics, precision die casting, precision electronic components, and LED lighting businesses in China and internationally.
Show moreShow less
The company offers in-vehicle infotainment, digital cluster, heads up display, digital rearview mirror, cockpit domain controller, climate controller, wireless charger, around view monitoring, auto parking assistance, blind spot detection, driver monitor system, high-definition cameras, other driver assistance systems, and connected vehicle system services.
It also provides automotive key components, precision 3C components, industrial control parts and other products; and product co-development, mold design and manufacturing, precision die casting and machining, surface treatment, assembly, and other one-stop services.
Its products are applied in automotive chassis, steering, and engine system; and gearbox, automotive transmission system, smart keys, and EV system, etc. The company offers its products under the ADAYO and FORYOU brands. Foryou Corporation was founded in 1993 and is headquartered in Huizhou, China.
Stock analysis
Foryou Corp (002906) currently trades at ¥23.83, while our model-based Fair Value estimate is ¥32.76, implying the stock looks roughly 27% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥40.69 per share, and 10 of the 16 models we run sit above the ¥23.83 price.
Bear case: the Asset-Based group reads lowest at ¥4.95, and 6 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥24.57 (bear) to ¥40.95 (bull), the price of ¥23.83 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Foryou Corp reported revenue of 13.0B CNY in FY2025 versus 4.5B CNY in FY2021, a compound +30.6%/yr. Reported net income was 782M CNY in FY2025, compounding +27.2%/yr from FY2021.
Key figures
Market cap 12.5B CNY (≈ $1.9B) Small · P/E ratio 15.0 · P/S ratio 0.81 · EPS (TTM) ¥1.59 · Dividend yield 2.1% · Net margin 5.4% · Return on equity 11.9% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 37%, 002906 screens cheaper than that median.
Fair Value models
Bear¥24.57Fair Value ¥32.76Bull¥40.95
Price ¥23.83 · Upside +37.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.9317 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+28.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+32.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+31.1%
Start year 2020 (pandemic). Over 10 years: +12.2% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+28.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.7%
Dividend (yield on the price)2.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.31.4% vs 9.5%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 8%
2025 sits 58% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 656 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+37.5% · Above median
Profitability
Return on equity (12 months)11.9% · Above median
Return on assets5.4% · Above median
Net margin (12 months)5.4% · Above median
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)22.8% · Top 25%
Dividend yield (12 months)2.1% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Foryou Corp Fair Value". https://www.fairvalue-calculator.com/stock/002906
Frequently asked questions
Is Foryou Corp (002906) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥32.76 versus a price of ¥23.83, about +37% upside (undervalued).
What is the fair value of 002906?
Our model-based fair value for Foryou Corp is ¥32.76 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥23.83.
What is the quality score of 002906?
Foryou Corp has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Foryou Corp (002906)?
Our model-based price target is the fair value of ¥32.76 (as of Nov 5, 2026) from 16 valuation models. Cautious scenario ¥24.57, optimistic scenario ¥40.95. It is a calculation from audited fundamentals, not an analyst target.
What is the Foryou Corp stock forecast for 2026?
Our models put fair value at ¥32.76, about +37% upside versus a price of ¥23.83 (undervalued). Cautious scenario ¥24.57, optimistic scenario ¥40.95. The calculation is refreshed regularly with new filings.
What is the revenue of Foryou Corp (002906)?
Foryou Corp reported trailing-twelve-month revenue of about 15.5B CNY (latest available figure, as of Nov 5, 2026).
Does Foryou Corp pay a dividend?
Foryou Corp currently shows a dividend yield of 2.10% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Foryou Corp (002906) and when is the ex-dividend date?
Foryou Corp pays a dividend of ¥0.5 per share a year, a dividend yield of 2.1%. The last ex-dividend date was May 8, 2026. A dividend has been paid every year since 2020. The payout ratio is 31.4% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Foryou Corp (002906)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Foryou Corp it is ¥32.76 per share (as of Nov 5, 2026), against a price of ¥23.83. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Foryou Corp stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 002906 trades below its calculated fair value: price ¥23.83, fair value ¥32.76, a gap of about +37% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 002906?
No. The price is what the market pays today (¥23.83); the fair value is what the company's own numbers justify (¥32.76). For Foryou Corp the two are ¥8.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Foryou Corp worth?
The market values Foryou Corp at about 12.5B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥23.83; our models calculate a fair value of ¥32.76 per share.
What do the bullish and bearish scenarios say about 002906?
Our models span a range for Foryou Corp: cautious scenario ¥24.57, base ¥32.76, optimistic ¥40.95 per share (as of Nov 5, 2026, price ¥23.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002906?
Foryou Corp trades at a price-to-earnings ratio of 15.0 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥32.76 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 42.1. Other multiples: P/B 1.8, P/S 0.8, EV/EBITDA 9.2.
How solid is the balance sheet of Foryou Corp (002906)?
Balance-sheet figures for Foryou Corp (as of Nov 5, 2026): return on equity 11.9%, debt of 0.04 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 002906 from its 52-week high?
Foryou Corp trades at ¥23.83, about 30% below its 52-week high of ¥33.98 and 3% above the low of ¥23.12 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥32.76 is for.
Which stocks are comparable to Foryou Corp?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Foryou Corp stock attractive at the current price?
The data as of Nov 5, 2026: price ¥23.83, calculated fair value ¥32.76 (+37%), Quality Score 50/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 002906 calculated?
We run Foryou Corp through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥32.76 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Foryou Corp currently trades 27% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Foryou Corp (002906)?
The closing price on Nov 6, 2026 was ¥23.83. Our model-based fair value is ¥32.76, about +37% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Foryou Corp right now?
The price is below even our cautious bear case (¥24.57). The market is more pessimistic than our downside scenario. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Foryou Corp (002906) come from?
Earnings per share at Foryou Corp grew +5.6 % a year from 2013 to 2024. Broken into its drivers: revenue per share +3.1 %, EBIT margin +1.8 %, tax rate +1.5 %, residual (interest, one-offs) −1.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Foryou Corp
How large is the market capitalisation of Foryou Corp (002906)?
The market capitalisation of Foryou Corp is 12.5B CNY (≈ $1.9B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Foryou Corp (002906)?
The price-to-sales ratio of Foryou Corp is 0.81 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Foryou Corp (002906)?
Earnings per share at Foryou Corp are ¥1.59 (price ÷ EPS = P/E 15.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Foryou Corp (002906)?
The dividend yield of Foryou Corp is 2.1% (payout 31.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Foryou Corp (002906)?
The net margin of Foryou Corp is 5.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Foryou Corp (002906)?
The return on equity (ROE) of Foryou Corp is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Foryou Corp (002906)?
On an EBIT basis the return on assets of Foryou Corp is 5.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Foryou Corp (002906)?
The operating margin of Foryou Corp is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Foryou Corp (002906)?
Revenue at Foryou Corp is growing +22.8% versus a year earlier (3y avg +32.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Foryou Corp (002906)?
Earnings per share at Foryou Corp are growing −2.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Foryou Corp (002906) generate?
The free cash flow of Foryou Corp is −76.5M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Foryou Corp (002906) hold?
Foryou Corp holds more cash than debt, 859M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Foryou Corp in the live analysis
One click puts Foryou Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026