Loading…
← CockpitCompetitor Analysis › 300027.SZ Huayi Brothers Media Corporation Class AOpen in the cockpit ↗

Huayi Brothers Media Corporation Class A300027.SZCompetitor analysis, valuation and peers

China · CNY·Communication Services›Movies/Entertainment
Momentum neutral 47
Mkt cap
$648M
US dollars, full cap
Free float
91%
of shares outstanding
$/day
$7.11M
20-day average traded
Fwd P/E
20.0×
forward earnings
ROIC−WACC
-43.0 pp
WACC 8.6%
Hurdle
n/a
no reverse DCF
Next earnings
168 days
23 Apr 2027
Close · CNYCN¥1.56
1D-2.5%
1W+5.4%
1M-4.9%
3M-15.7%
6M-14.3%
YTD-28.1%
1Y-36.6%
ATR %4.1%
52w lowhigh45.8% off high

What Huayi Brothers Media does

Employees: 397

Huayi Brothers Media at a glance

Size Huayi Brothers Media (300027.SZ) is a China Communication Services company (Movies/Entertainment) with a market value of $648M, the 3243rd largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥1.56 on 6 Nov 2026.

Performance Over six months the shares fell 14.3%, against -4.6% for the median peer and -16.4% for the China market (cap-weighted) — 8th lowest of 21 in its peer set.

Growth Revenue fell 23.6% over the last twelve months (peer median +3.9%); the operating margin is -125.1% (peer median 7.5%).

Valuation It trades at 20.0× forward earnings against a peer median of 13.6× (4th most expensive of 12).

Capital Return on invested capital runs 43.0 points below its cost of capital (8.6% WACC).

Next results Next results expected around 23 Apr 2027 (exchange calendar; dates can move).

Relative performance

809010011 May 202611 Aug 20266 Nov 2026Peer median 95300027.SZ 80
Six months, rebased to 100: Huayi Brothers Media against the median of its 20 peers (local-currency closes).

Huayi Brothers Media financials

Reported figures in CNY; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueCN¥215MCN¥309MCN¥464MCN¥665MCN¥401M
Revenue growth—-33%-30%+66%—
Gross profitCN¥97.6MCN¥69.5MCN¥139MCN¥188M-CN¥77.6M
EBITDAn/a-CN¥40.7M-CN¥60.5M-CN¥16.2M-CN¥199M
Net income-CN¥283M-CN¥334M-CN¥285M-CN¥539M-CN¥981M
Free cash flow-CN¥43.9M-CN¥35.0M-CN¥51.2MCN¥78.7M-CN¥96.0M
Capital expenditureCN¥1.05MCN¥10.6MCN¥19.4MCN¥4.40MCN¥13.4M
Total debtCN¥778MCN¥887MCN¥923MCN¥1.47BCN¥2.06B

Quarterly statements and history in the cockpit →

Huayi Brothers Media competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-40%-20%0%+20%+40%-20%0%+20%CGXBOWL5253ANGX079160002343RNK3004260933122870JUVE1896TIV600088LUCKMCS253450002905300528PSM300027.SZ6-month return →1-month return →
Up and to the right = strong over both horizons. Huayi Brothers Media is the large dot.

Fundamentals: revenue growth against valuation

-50%0%+50%10×20×30×40×CGXBOWL5253002343RNK0933122870MCS253450PSM300027.SZRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Huayi Brothers Media is the large dot.

Huayi Brothers Media competitors and peer comparison

How Huayi Brothers Media compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Huayi Brothers Media against its 20 peers (data as of 6 Nov 2026)
Measure300027.SZPeer medianRank in peer set
1-month return-4.9%+2.3%4th lowest of 21
6-month return-14.3%-4.6%8th lowest of 21
Distance from 52-week high-45.8%-35.0%8th lowest of 21
Revenue growth (TTM)-23.6%+3.9%3rd lowest of 21
Operating margin-125.1%7.5%lowest of 21
Forward P/E20.0×13.6×4th most expensive of 12
ROIC minus cost of capital-43.0 pp-1.6 pplowest of 20

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Huayi Brothers Media 300027.SZChina$648M-14%-24%-125%20.0×n/an/a
Cineplex CGX.TOCanada$641M+26%-2%9%33.9×3.2%+25.2%
Hollywood Bowl BOWL.LUnited Kingdom$658M+17%+9%24%13.2×-4.4%+25.8%
COVER 5253.TJapan$633M+11%+4%14%13.6×11.4%+53.8%
Angel Studios ANGXUnited States$633M+1%+233%-30%n/an/an/a
CJ CGV 079160.KSSouth Korea$629M+5%+12%5%n/a8.2%+31.3%
Ciwen Media 002343.SZChina$610M+38%-55%-35%39.0×32.0%-9.9%
Rank RNK.LUnited Kingdom$583M-3%+5%9%10.3×5.8%+20.4%
Zhejiang Huazhi Digital Media 300426.SZChina$578M+30%-71%27%n/a33.6%-10.6%
Viva Goods 0933.HKHong Kong$578M-23%+4%4%9.1×2.5%+65.8%
YG Entertainment 122870.KSSouth Korea$578M-22%+60%11%17.2×-5.7%+16.4%
Juventus Football Club JUVE.MIItaly$738M-22%-1%-28%n/an/an/a
Maoyan Entertainment 1896.HKHong Kong$547M-38%-7%9%12.0×n/an/a
Tivoli A/S TIV.CODenmark$536M-3%+6%10%n/a8.8%+23.0%
China Television Media 600088.SSChina$786M-10%-3%2%n/a31.1%+5.9%
Lucky Strike Entertainment LUCKUnited States$518M-54%+4%13%n/an/an/a
Marcus MCSUnited States$813M+49%+9%6%30.7×9.2%+26.1%
Studio Dragon 253450.KSSouth Korea$515M-33%+24%9%19.9×n/an/a
Guangzhou Jinyi Media 002905.SZChina$515M-11%-15%-14%n/a8.1%+14.3%
Omnijoi Media 300528.SZChina$820M-7%-1%-26%n/an/an/a
ProSiebenSat.1 Media PSM.DEGermany$830M-16%-8%6%6.9×-11.8%-1.9%

Questions

Which companies are Huayi Brothers Media's closest peers?
The cockpit's peer set: Cineplex (CGX.TO), Hollywood Bowl (BOWL.L), COVER (5253.T), Angel Studios (ANGX), CJ CGV (079160.KS), Ciwen Media (002343.SZ), Rank (RNK.L), Zhejiang Huazhi Digital Media (300426.SZ).
Is Huayi Brothers Media expensive compared with its peers?
On forward p/e it trades at 20.0× against a peer median of 13.6×, 4th most expensive of 12 in its peer set.
How has Huayi Brothers Media stock performed?
Over six months to 6 Nov 2026 the shares returned -14.3% against -4.6% for the median peer; over one year -36.6%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.