
Huayi Brothers Media Corp
SZSE:300027

Intrinsic Value
The intrinsic value of one
Huayi Brothers Media Corp
stock under the Base Case scenario is
hidden
CNY.
Compared to the current market price of 2.74 CNY,
Huayi Brothers Media Corp
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Huayi Brothers Media Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Huayi Brothers Media Corp
Balance Sheet Decomposition
Huayi Brothers Media Corp
Current Assets | 982.6m |
Cash & Short-Term Investments | 175.8m |
Receivables | 182.2m |
Other Current Assets | 624.6m |
Non-Current Assets | 2.7B |
Long-Term Investments | 1.8B |
PP&E | 511.6m |
Intangibles | 144.8m |
Other Non-Current Assets | 242.9m |
Free Cash Flow Analysis
Huayi Brothers Media Corp
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huayi Brothers Media Corp
Revenue
|
588.8m
CNY
|
Cost of Revenue
|
-333.1m
CNY
|
Gross Profit
|
255.7m
CNY
|
Operating Expenses
|
-304.1m
CNY
|
Operating Income
|
-48.4m
CNY
|
Other Expenses
|
-251.1m
CNY
|
Net Income
|
-299.5m
CNY
|
Profitability Score
Profitability Due Diligence
Huayi Brothers Media Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Huayi Brothers Media Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huayi Brothers Media Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Huayi Brothers Media Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huayi Brothers Media Corp
According to Wall Street analysts, the average 1-year price target for
Huayi Brothers Media Corp
is 1.48 CNY
with a low forecast of 1.31 CNY and a high forecast of 1.68 CNY.
Dividends
Current shareholder yield for Huayi Brothers Media Corp is
hidden
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Huayi Brothers Media Corp
stock under the Base Case scenario is
hidden
CNY.
Compared to the current market price of 2.74 CNY,
Huayi Brothers Media Corp
is
hidden
.