Switch theme
Sign up to access all valuation multiples
Huayi Brothers Media Corp is engaged in the media business. The company's reportable segments are film and television entertainment, TV dramas, artist brokerage and others.
2004
169
LTM Revenue $106M
LTM EBITDA $32.0M
$1.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Huayi Brothers has a last 12-month revenue (LTM) of $106M and a last 12-month EBITDA of $32.0M.
In the most recent fiscal year, Huayi Brothers achieved revenue of $64.6M and an EBITDA of -$13.4M.
Huayi Brothers expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Huayi Brothers valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $106M | XXX | $64.6M | XXX | XXX | XXX |
| Gross Profit | $106M | XXX | $22.6M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 35% | XXX | XXX | XXX |
| EBITDA | $32.0M | XXX | -$13.4M | XXX | XXX | XXX |
| EBITDA Margin | 30% | XXX | -21% | XXX | XXX | XXX |
| EBIT | $21.7M | XXX | $2.2M | XXX | XXX | XXX |
| EBIT Margin | 20% | XXX | 3% | XXX | XXX | XXX |
| Net Profit | $7.4M | XXX | -$39.5M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | -61% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $41.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Huayi Brothers's stock price is CNY 2 (or $0).
Huayi Brothers has current market cap of CNY 6.7B (or $936M), and EV of CNY 7.5B (or $1.0B).
See Huayi Brothers trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.0B | $936M | XXX | XXX | XXX | XXX | $0.00 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Huayi Brothers has market cap of $936M and EV of $1.0B.
Huayi Brothers's trades at 16.1x EV/Revenue multiple, and -77.6x EV/EBITDA.
Equity research analysts estimate Huayi Brothers's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Huayi Brothers has a P/E ratio of 127.3x.
See valuation multiples for Huayi Brothers and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $936M | XXX | $936M | XXX | XXX | XXX |
| EV (current) | $1.0B | XXX | $1.0B | XXX | XXX | XXX |
| EV/Revenue | 9.8x | XXX | 16.1x | XXX | XXX | XXX |
| EV/EBITDA | 32.5x | XXX | -77.6x | XXX | XXX | XXX |
| EV/EBIT | 47.9x | XXX | 463.7x | XXX | XXX | XXX |
| EV/Gross Profit | 9.8x | XXX | n/a | XXX | XXX | XXX |
| P/E | 127.3x | XXX | -23.7x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -145.1x | 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.
Start Free TrialHuayi Brothers's last 12 month revenue growth is 41%
Huayi Brothers's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.1M for the same period.
Huayi Brothers's rule of 40 is 1% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Huayi Brothers's rule of X is 132% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Huayi Brothers and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 41% | XXX | 55% | XXX | XXX | XXX |
| EBITDA Margin | 30% | XXX | -21% | XXX | XXX | XXX |
| EBITDA Growth | 45% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 1% | XXX | 20% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 132% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.4M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 6% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 32% | 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.
Huayi Brothers acquired XXX companies to date.
Last acquisition by Huayi Brothers was XXXXXXXX, XXXXX XXXXX XXXXXX . Huayi Brothers 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.
Start Free Trial| When was Huayi Brothers founded? | Huayi Brothers was founded in 2004. |
| Where is Huayi Brothers headquartered? | Huayi Brothers is headquartered in China. |
| How many employees does Huayi Brothers have? | As of today, Huayi Brothers has 169 employees. |
| Is Huayi Brothers publicy listed? | Yes, Huayi Brothers is a public company listed on SHE. |
| What is the stock symbol of Huayi Brothers? | Huayi Brothers trades under 300027 ticker. |
| When did Huayi Brothers go public? | Huayi Brothers went public in 2009. |
| Who are competitors of Huayi Brothers? | Similar companies to Huayi Brothers include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Huayi Brothers? | Huayi Brothers's current market cap is $936M |
| What is the current revenue of Huayi Brothers? | Huayi Brothers's last 12 months revenue is $106M. |
| What is the current revenue growth of Huayi Brothers? | Huayi Brothers revenue growth (NTM/LTM) is 41%. |
| What is the current EV/Revenue multiple of Huayi Brothers? | Current revenue multiple of Huayi Brothers is 9.8x. |
| Is Huayi Brothers profitable? | Yes, Huayi Brothers is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Huayi Brothers? | Huayi Brothers's last 12 months EBITDA is $32.0M. |
| What is Huayi Brothers's EBITDA margin? | Huayi Brothers's last 12 months EBITDA margin is 30%. |
| What is the current EV/EBITDA multiple of Huayi Brothers? | Current EBITDA multiple of Huayi Brothers is 32.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
