Stock 300027 HUAYI BROTHERS MEDIA CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huayi Brothers Media Corporation

Equities

300027

CNE100000GD6

Entertainment Production

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-07-15 pm EDT 		5-day change 1st Jan Change
1.61 CNY -0.62% Intraday chart for Huayi Brothers Media Corporation 0.00% -39.93%
Apr. 29 Huayi Brothers Media Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 29 Huayi Brothers Media Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,908 11,951 10,987 7,713 7,436 4,467 - -
Enterprise Value (EV) 1 16,030 14,662 12,234 8,938 8,285 4,917 4,491 4,046
P/E ratio -3.26 x -11.3 x -44 x -7.94 x -14.1 x -228 x 21.4 x 15.8 x
Yield - - - - - - - -
Capitalization / Revenue 5.9 x 7.97 x 7.85 x 19.2 x 11.2 x 4.04 x 3.11 x 2.33 x
EV / Revenue 7.33 x 9.77 x 8.74 x 22.2 x 12.4 x 4.44 x 3.12 x 2.11 x
EV / EBITDA -4.45 x -14.1 x -139 x -10.8 x 83.5 x 36.2 x 11.6 x 8.85 x
EV / FCF -245,766,959 x - - - - - - -
FCF Yield -0% - - - - - - -
Price to Book 2.9 x 3.89 x 4.71 x 6.08 x 11 x 4.03 x 3.16 x 2.6 x
Nbr of stocks (in thousands) 2,787,960 2,779,255 2,774,506 2,774,506 2,774,506 2,774,506 - -
Reference price 2 4.630 4.300 3.960 2.780 2.680 1.610 1.610 1.610
Announcement Date 2/28/20 4/27/21 4/27/22 4/27/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,186 1,500 1,399 402.3 666.2 1,107 1,438 1,914
EBITDA 1 -3,603 -1,043 -87.91 -827.1 99.27 135.8 388.3 457.2
EBIT 1 -3,803 -1,154 -195.3 -921.8 -178 25.29 279.3 355.2
Operating Margin -173.95% -76.91% -13.96% -229.12% -26.72% 2.28% 19.42% 18.56%
Earnings before Tax (EBT) 1 -3,753 -1,054 -202.1 -921.4 - -216.5 265.2 391.6
Net income 1 -3,960 -1,048 -246.2 -981.8 - -207.9 254.6 375.9
Net margin -181.14% -69.87% -17.6% -244.03% - -18.78% 17.7% 19.64%
EPS 2 -1.420 -0.3800 -0.0900 -0.3500 -0.1900 -0.007050 0.0754 0.1020
Free Cash Flow -65.22 - - - - - - -
FCF margin -2.98% - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 2/28/20 4/27/21 4/27/22 4/27/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales - - - - - - - - - - -
EBITDA - - - - - - - - - - -
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS 1 -0.3000 -0.0500 -0.0200 -0.2600 -0.003800 -0.0462 -0.0500 -0.0900 0.0200 0.0200 0.0200
Dividend per Share - - - - - - - - - - -
Announcement Date 4/27/22 4/27/22 10/27/22 4/27/23 4/27/23 8/29/23 10/27/23 4/29/24 - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,121 2,711 1,247 1,225 849 450 24.3 -
Net Cash position 1 - - - - - - - 421
Leverage (Debt/EBITDA) -0.8663 x -2.598 x -14.18 x -1.481 x 8.552 x 3.316 x 0.0627 x -
Free Cash Flow -65.2 - - - - - - -
ROE (net income / shareholders' equity) -51.9% -27.4% -8.36% -53.4% -52.3% -7.18% 36.4% 38.6%
ROA (Net income/ Total Assets) -26.9% - - - - - - -
Assets 1 14,731 - - - - - - -
Book Value Per Share 2 1.590 1.110 0.8400 0.4600 0.2400 0.4000 0.5100 0.6200
Cash Flow per Share 0.0300 0.0900 - - - - - -
Capex 156 - - - - - - -
Capex / Sales 7.12% - - - - - - -
Announcement Date 2/28/20 4/27/21 4/27/22 4/27/23 4/29/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Huayi Brothers Media Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
2
Last Close Price
1.61 CNY
Average target price
1.45 CNY
Spread / Average Target
-9.94%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Movie, TV Production & Distribution

1st Jan change Capi.
HUAYI BROTHERS MEDIA CORPORATION Stock Huayi Brothers Media Corporation
-39.93% 620M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+15.34% 8.31B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-20.28% 5.14B
TOHO CO., LTD. Stock TOHO CO., LTD.
-4.89% 4.88B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+9.46% 4.73B
BANIJAY GROUP N.V. Stock Banijay Group N.V.
+3.55% 4.02B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+32.37% 3.49B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
-6.63% 3.09B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-14.54% 2.7B
LIONSGATE STUDIOS CORP. Stock Lionsgate Studios Corp.
-21.98% 2.39B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. 300027 Stock
  4. Financials Huayi Brothers Media Corporation