EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Foryou Corp (002906) fair value: what the stock is really worth

As of Sep 22, 2026: fair value of Foryou Corp ¥32.76, price ¥27.97, upside +17.1%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Consumer Cyclical · CN · ISIN CNE100003670

FC Broad data Sep 24, 2026

Foryou Corp

002906 · SHE

SpeculativeUpside exists, but weak quality makes the signal speculative.

✓Fair value ¥32.76 · Undervalued (+17%)
!Quality 50/100
!Expensive Growth (revenue 5y +31.1 %/yr)
!Thin margins · 5.8% net margin (TTM)
!Low debt · negative free cash flow
·1.79% dividend yield
✓Ranks above peers (8/13)
!Narrow moat 42/100
Watch Foryou Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

¥60.16 ¥18.24 Fair Value ¥32.76 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range ¥18.24 – ¥60.16 · fair‑value band ¥24.57 – ¥40.95 · the ¥27.97 price screens below the ¥32.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

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 more

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. 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 ¥27.97, while our model-based Fair Value estimate is ¥32.76, implying the stock looks roughly 14.6% undervalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of ¥40.69 per share, and 7 of the 17 models we run sit above the ¥27.97 price.

Bear case: the Dividend Discount group reads lowest at ¥7.42, and 10 of the 17 models stay below the price. Evidence for this calculation is high.

Scenario range: ¥24.57 (bear) to ¥40.95 (bull), the price of ¥27.97 sits inside 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 14.7B CNY (≈ $2.2B) · P/E ratio 18.5 · P/S ratio 1.11 · EPS (TTM) ¥1.51 · Dividend yield 1.8% · Net margin 6.0% · Return on equity 11.5% · Return on assets (EBIT) 5.4%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).

What moves the price

The share trades about 19% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 17%, 002906 screens cheaper than that median.

Fair Value models

Bear ¥24.57 Fair Value ¥32.76 Bull ¥40.95
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.7388 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. Evidence ⓘEvidence = 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.
Highest evidence
EPV ¥16.79 ¥19.19 ¥21.27 74
Residual Income ¥11.90 ¥13.47 ¥23.66 74
Owner Earnings ¥4.52 ¥8.02 ¥15.00 73
All 17 models by family
DCF Models
Owner Earnings ¥4.52 ¥8.02 ¥15.00 73
Earnings-Based
Graham-Dodd ¥10.13 ¥68.81 ¥96.45 63
Lynch FV ¥20.20 ¥28.86 ¥37.51 61
PEG = 1.0 ¥20.20 ¥28.86 ¥37.51 57
EPV ¥16.79 ¥19.19 ¥21.27 74
Dividend Discount
Gordon GGM ¥4.31 ¥8.58 ¥13.00 67
DDM Multi-Stage ¥4.31 ¥7.42 ¥9.06 67
Multiples
P/E Multiple ¥24.57 ¥32.76 ¥40.95 63
P/S Multiple ¥18.98 ¥25.31 ¥31.64 58
P/B Multiple ¥18.98 ¥25.31 ¥31.64 55
EV/EBIT ¥26.69 ¥35.07 ¥43.45 66
EV/EBITDA ¥25.55 ¥33.55 ¥41.55 67
EV/Revenue ¥18.50 ¥25.76 ¥33.02 54
Asset-Based
NCAV (Graham) ¥6.66 ¥8.93 ¥13.33 54
Economic Profit
Residual Income ¥11.90 ¥13.47 ¥23.66 74
ROIC Compounder ¥19.21 ¥27.41 ¥33.42 72
Growth Earnings
Growth-Adj P/E ¥28.48 ¥40.69 ¥52.90 67

Open the full fair value analysis →

Notify me when 002906 reaches fair value

Put 002906 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 50/100

Of which business quality 51 · Market factors (momentum, volatility) 44

Profitability 44
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 67
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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%
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.
+28.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.7%
Dividend (yield on the price)1.8%
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% vs 10%, 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.
Start year 2020 (pandemic)

Watch 002906, get fair value alerts →

Compare Foryou Corp with another stock

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 · 699 stocks

Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 50 · Below median
Fair Value upside +17% · Above median
Profitability
Return on equity (TTM) 12% · Above median
Return on assets 4% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 6% · Above median
Growth and dividend
Revenue growth 24% · Top 25%
Dividend yield (TTM) 1.8% · Below median
Balance sheet
Debt / equity 0.04× · Below median

Valuation Multiplesvs Auto Parts median · lower = cheaper

P/E (TTM) 18.5× · Cheaper than median
P/B 2.10× · Pricier than median
P/S (TTM) 1.08× · Pricier than median
EV/EBITDA 10.9× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)56 · sector 29
FUTURE (revenue growth)100 · sector 19
PAST (return on equity)46 · sector 28
HEALTH (low debt)98 · sector 95
DIVIDEND (yield)36 · sector 38

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
O'Reilly Automotive, Inc ORLY $85.82 $48.08 −44%
AutoZone, Inc AZO $2,895 $2,368 −18%
Hyundai Mobis Co 012330 367,500 KRW 655,250 KRW +78%
Fuyao Glass Industry Group 600660 ¥53.77 ¥75.79 +41%
Magna International Inc MGA $63.79 $68.17 +7%
Samvardhana Motherson International Limited MOTHERSON ₹161.77 ₹96.97 −40%
Ningbo Tuopu Group 601689 ¥45.71 ¥28.28 −38%
Bosch Limited BOSCHLTD ₹48,290 ₹26,308 −46%
Bharat Forge Limited BHARATFORG ₹2,009 ₹415.47 −79%
Uno Minda Limited UNOMINDA ₹1,226 ₹426.57 −65%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

Foryou Corp · Fair Value
¥32.76 +15%Fair Value
Calculator →

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 Sep 24, 2026, our model estimates a fair value of ¥32.76 versus a price of ¥27.97, about +17% upside (undervalued).
What is the fair value of 002906?
Our model-based fair value for Foryou Corp is ¥32.76 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥27.97.
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 Sep 24, 2026) from 17 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 +17% upside versus a price of ¥27.97 (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 13.7B CNY (latest available figure, as of Sep 24, 2026).
Does Foryou Corp pay a dividend?
Foryou Corp currently shows a dividend yield of about 1.79% relative to its recent price (as of Sep 24, 2026).
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 Sep 24, 2026), against a price of ¥27.97. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Foryou Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 002906 trades below its calculated fair value: price ¥27.97, fair value ¥32.76, a gap of about +17% (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 (¥27.97); the fair value is what the company's own numbers justify (¥32.76). For Foryou Corp the two are ¥4.79 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 14.7B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥27.97; 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 Sep 24, 2026, price ¥27.97). 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 18.5 (as of Sep 24, 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. Other multiples: P/B 2.1, P/S 1.1, EV/EBITDA 10.9.
How solid is the balance sheet of Foryou Corp (002906)?
Balance-sheet figures for Foryou Corp (as of Sep 24, 2026): return on equity 11.5%, 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 ¥27.97, about 19% below its 52-week high of ¥34.34 and 21% above the low of ¥23.17 (as of Sep 22, 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 Sep 24, 2026: price ¥27.97, calculated fair value ¥32.76 (+17%), Quality Score 50/100, from 17 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 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥32.76, 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 14.1 % above its aggregate fair value. Foryou Corp currently trades 17 % 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 Sep 22, 2026 was ¥27.97. Our model-based fair value is ¥32.76, about +17% 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 sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
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 14.7B CNY (≈ $2.2B). 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 1.11 (P/E × margin). 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 ¥1.51 (price ÷ EPS = P/E 18.5). 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 1.8% (payout 33.1%). 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 6.0% (fiscal year 2025). 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 11.5% (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 6.3% (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 +24.4% 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 +6.7% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.