Switch theme
Sign up to access all valuation multiples
Huanxi Media Group Ltd is a media company in China focused on the investment and production of films, drama series, and the operation of a subscription-based online video platform. The company is an investment holding and film investment company. Its subsidiaries are principally engaged in media and entertainment related businesses. Its one reportable segment is the investment in film and TV programmes rights. The current operations of the company are located in the PRC and Hong Kong.
1994
87
LTM Revenue $4.4M
LTM EBITDA n/a
$174M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Huanxi Media Group has a last 12-month revenue of $4.4M and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Huanxi Media Group achieved revenue of $171M and an EBITDA of $66.8M.
Huanxi Media Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Huanxi Media Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.8M | $171M | XXX | XXX | XXX |
| Gross Profit | -$7.9M | -$11.9M | XXX | XXX | XXX |
| Gross Margin | -448% | -7% | XXX | XXX | XXX |
| EBITDA | -$15.1M | $66.8M | XXX | XXX | XXX |
| EBITDA Margin | -860% | 39% | XXX | XXX | XXX |
| Net Profit | -$30.3M | -$28.5M | XXX | XXX | XXX |
| Net Margin | -1728% | -17% | XXX | XXX | XXX |
| Net Debt | n/a | $7.0M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Huanxi Media Group's stock price is HKD 0 (or $0).
Huanxi Media Group has current market cap of HKD 1.4B (or $186M), and EV of HKD 1.4B (or $174M).
See Huanxi Media Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $174M | $186M | XXX | XXX | XXX | XXX | $-0.01 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Huanxi Media Group has market cap of $186M and EV of $174M.
Huanxi Media Group's trades at 39.7x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Huanxi Media Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Huanxi Media Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $174M | XXX | XXX | XXX |
| EV/Revenue | 1.0x | XXX | XXX | XXX |
| EV/EBITDA | 2.6x | XXX | XXX | XXX |
| P/E | 9.1x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 3.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpHuanxi Media Group's NTM/LTM revenue growth is -100%
Huanxi Media Group's revenue per employee for the last fiscal year averaged $2.0M, while opex per employee averaged $0.6M for the same period.
Over next 12 months, Huanxi Media Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Huanxi Media Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Huanxi Media Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 9678% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 39% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -543% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $2.0M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.6M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 24% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 10% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 33% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Huanxi Media Group acquired XXX companies to date.
Last acquisition by Huanxi Media Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Huanxi Media Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Huanxi Media Group founded? | Huanxi Media Group was founded in 1994. |
| Where is Huanxi Media Group headquartered? | Huanxi Media Group is headquartered in Hong Kong. |
| How many employees does Huanxi Media Group have? | As of today, Huanxi Media Group has 87 employees. |
| Is Huanxi Media Group publicy listed? | Yes, Huanxi Media Group is a public company listed on HKG. |
| What is the stock symbol of Huanxi Media Group? | Huanxi Media Group trades under 01003 ticker. |
| When did Huanxi Media Group go public? | Huanxi Media Group went public in 1994. |
| Who are competitors of Huanxi Media Group? | Similar companies to Huanxi Media Group include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Huanxi Media Group? | Huanxi Media Group's current market cap is $186M |
| What is the current revenue of Huanxi Media Group? | Huanxi Media Group's last 12-month revenue is $4.4M. |
| What is the current EV/Revenue multiple of Huanxi Media Group? | Current revenue multiple of Huanxi Media Group is 39.7x. |
| What is the current revenue growth of Huanxi Media Group? | Huanxi Media Group revenue growth between 2023 and 2024 was 9678%. |
| Is Huanxi Media Group profitable? | Yes, Huanxi Media Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
