GBAF Logo
Global Banking & Finance Awards® 2026 Nominations open, free to enter Nominate now →
H

Huayi Brothers Media 300027.SZ · CNY

Communication Services · Shenzhen · 🇨🇳 China

Compare

1.59

+1.92%

Close of 9 Nov 2026, in CNY

Search any instrument

Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.

At a glance

Figures in CNY, from our data supplier.

FY2025

Revenue

CN¥309.7m

FY2016FY2025

Net income

−CN¥333.7m

FY2016FY2025

Free cash flow

−CN¥37.5m

FY2016FY2025

Shareholders' equity

CN¥27.1m

FY2016FY2025

Income statement

Fiscal years

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
RevenueCN¥309.7mCN¥465.2mCN¥666.2mCN¥402.3mCN¥1.40bnCN¥1.37bnCN¥2.24bnCN¥3.89bnCN¥3.95bnCN¥3.50bn
Gross profitCN¥94.8mCN¥162.8mCN¥222.6m−CN¥55.8mCN¥400.9mCN¥322.7mCN¥460.0mCN¥1.55bnCN¥1.76bnCN¥1.79bn
Research and development————CN¥6.9mCN¥7.5mCN¥64.0mCN¥48.0mCN¥41.2mCN¥84.5m
Operating income−CN¥82.1m−CN¥77.7m−CN¥505.0m−CN¥921.8m−CN¥268.3m−CN¥1.16bn−CN¥3.81bn−CN¥859.8mCN¥816.2mCN¥338.7m
Net income−CN¥333.7m−CN¥284.6m−CN¥538.8m−CN¥981.1m−CN¥246.2m−CN¥1.05bn−CN¥3.98bn−CN¥1.09bnCN¥828.3mCN¥808.1m
Diluted earnings per share-0.12-0.10-0.19-0.39-0.09-0.36-1.39-0.350.290.24

Balance sheet

At each fiscal year end

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Total assetsCN¥2.20bnCN¥3.03bnCN¥4.04bnCN¥5.24bnCN¥7.09bnCN¥9.60bnCN¥10.83bnCN¥18.36bnCN¥20.15bnCN¥19.85bn
Cash and short-term investments—CN¥364.3mCN¥239.4mCN¥333.6mCN¥621.2mCN¥643.8mCN¥583.7mCN¥2.64bnCN¥4.23bnCN¥5.46bn
Total liabilitiesCN¥2.11bnCN¥2.61bnCN¥3.20bnCN¥3.80bnCN¥4.54bnCN¥5.97bnCN¥5.90bnCN¥8.85bnCN¥9.60bnCN¥10.00bn
DebtCN¥116.7mCN¥730.7mCN¥1.05bnCN¥2.06bnCN¥2.45bnCN¥3.36bnCN¥3.71bnCN¥5.36bnCN¥5.90bnCN¥5.54bn
Shareholders' equityCN¥27.1mCN¥361.5mCN¥675.0mCN¥1.27bnCN¥2.33bnCN¥3.07bnCN¥4.35bnCN¥8.47bnCN¥9.66bnCN¥9.04bn
Shares outstanding2,775m2,815m2,890m2,534m2,615m2,932m2,867m3,131m2,872m3,421m

Cash flow

Fiscal years

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash from operations−CN¥26.9m−CN¥32.3mCN¥82.8m−CN¥90.5mCN¥234.4mCN¥246.4mCN¥90.4mCN¥582.2m−CN¥214.6mCN¥759.1m
Capital spending−CN¥10.6m−CN¥19.4m−CN¥4.4m−CN¥13.4m−CN¥45.8m−CN¥17.7m−CN¥155.8m−CN¥156.3m−CN¥130.7m−CN¥265.9m
Free cash flow−CN¥37.5m−CN¥51.6mCN¥78.4m−CN¥103.9mCN¥188.6mCN¥228.7m−CN¥65.4mCN¥425.8m−CN¥345.3mCN¥493.2m
Dividends paid−CN¥23.9m−CN¥43.3m−CN¥48.8m−CN¥54.0m−CN¥142.4m−CN¥204.2m−CN¥388.4m−CN¥468.5m−CN¥422.1m−CN¥294.0m

Latest quarters

By quarter end

Jun 2026Mar 2026Dec 2025Sept 2025Jun 2025Mar 2025Dec 2024Sept 2024
RevenueCN¥22.8mCN¥62.6mCN¥94.2mCN¥62.6mCN¥46.9mCN¥105.9mCN¥65.6mCN¥91.5m
Gross profit−CN¥906,306CN¥17.0mCN¥30.8mCN¥10.4mCN¥9.4mCN¥44.1m−CN¥7.5mCN¥5.3m
Operating income−CN¥34.8m−CN¥16.6m−CN¥8.1m−CN¥40.0m−CN¥35.9mCN¥19.3m−CN¥95.4m−CN¥55.3m
Net income−CN¥7.7m−CN¥28.7m−CN¥219.8m−CN¥39.5m−CN¥94.2mCN¥19.8m−CN¥242.1m−CN¥67.2m
Diluted earnings per share-0.00-0.01-0.08-0.01-0.030.01-0.09-0.02
Cash from operations————−CN¥12.0m−CN¥16.0m—−CN¥10.0m
Capital spending————−CN¥1.0m−CN¥8.0m−CN¥6.0m−CN¥4.0m
Free cash flow————−CN¥13.0m−CN¥24.0m—−CN¥14.0m
Total assetsCN¥2.13bnCN¥2.16bnCN¥2.20bnCN¥2.62bnCN¥2.70bnCN¥2.95bnCN¥3.03bnCN¥3.68bn
Cash and short-term investments———CN¥58.5mCN¥78.2mCN¥233.9mCN¥364.3mCN¥175.8m
DebtCN¥121.3mCN¥119.0mCN¥116.7mCN¥527.6mCN¥321.6mCN¥637.8mCN¥376.5mCN¥588.7m
Shareholders' equity−CN¥58.6m−CN¥11.5mCN¥27.1mCN¥263.2mCN¥300.6mCN¥385.3mCN¥361.5mCN¥623.3m

Financial ratios

Data as of 15 Oct 2026

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Gross margin30.6%35.0%33.4%-13.9%28.7%23.5%————
Operating margin-57.1%-16.7%-4.8%-83.5%-19.2%-23.7%————
Net margin-107.8%-61.2%-80.9%-243.9%-17.6%-76.3%————
Return on equity-1231.0%-78.7%-79.8%-77.3%-10.6%-34.1%————
Return on assets-15.2%-9.4%-13.3%-18.7%-3.5%-10.9%————
Free cash flow yield-0.4%-0.3%1.9%-1.9%6.6%5.6%————
Revenue growth-33.4%-30.2%65.6%-71.2%1.9%-38.8%————
Earnings growth17.3%-47.2%-45.1%298.4%-76.5%-73.7%————
Current ratio0.31x0.45x0.56x0.67x0.72x0.73x————
Debt to equity4.30x1.04x0.97x1.22x0.54x1.11x————
Equity ratio1.2%11.9%16.7%24.2%32.9%32.0%————
Interest coverage-2.15x-0.77x-0.26x-2.57x-1.10x-1.15x————
R&D as a share of sales————0.5%0.5%2.9%1.2%1.0%2.4%
Buybacks as a share of market value1.4%2.6%-14.1%3.1%10.8%-2.3%————

Growth per year

Compound annual rate

3 years5 years10 years
Revenue-8.4%-25.8%-22.3%
Operating income-55.3%-41.1%—
Net income-30.2%-20.5%—

Average margins

Over each period

1 year3 years5 years10 years
Gross margin33.2%23.0%24.9%39.1%
Operating margin-20.6%-86.1%-65.4%-23.3%
Net margin-79.8%-116.0%-74.4%-26.7%

Valuation history

At each fiscal year end

FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Price to earnings-18.0-25.9-14.4-7.2-42.1-12.0-3.3-13.430.346.6
Price to sales19.415.811.617.57.49.25.93.86.310.7

Dividends and splits

Per share, in the currency the company pays

Paid for 0 years. Last went ex-dividend on 24 May 2018.

FY2018FY2017FY2016FY2015FY2014FY2013FY2012FY2011
Paid in the year0.030.030.050.050.050.0380.0380.028
  • 1.999-for-1 split · 3 May 2016
  • 2-for-1 split · 10 Oct 2013
  • 9-for-5 split · 15 Apr 2011
  • 2-for-1 split · 28 Apr 2010

Sources and methodology

Data on this tab
Our data supplier
Chart on the Overview
TradingView

Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.