Español 
Deutsch 
Français 
MSCI World Index (MSC)
NASDAQ Composite (NASDAQ)
FTSE China A50 Index (FGI)
STOXX Europe 600 (SIX)
Nikkei 300 (OSA)
NIFTY 50 (NSE)
DAX Performance Index (XETRA)
FTSE 100 (FGI)
CAC 40 (EURONEXT)
Huanxi Media Group Limited (1003.HK)
Admiralty, HK
Huanxi Media Group Limited functions as an investment holding company, primarily focusing on media and entertainment ventures and associated services across mainland China and Hong Kong. Its activities encompass the production and financial backing of cinematic features and television drama series. Additionally, the company manages and expands huanxi.com, its proprietary online video platform, through which it provides diverse internet audio-visual programming. Founded in 1994, the enterprise was formerly known as 21 Holdings Limited before rebranding to Huanxi Media Group Limited in October 2015, and its headquarters are located in Admiralty, Hong Kong.
No mergers or acquisitions recorded for this company.
| Indicator | 1D | 1W | 2W | 3W | 1M |
|---|
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
| 1D | 5D | 1M | 3M | 6M | YTD | 1Y | 3Y | 5Y | 10Y | Max |
|---|---|---|---|---|---|---|---|---|---|---|
| +1.77% | -4.17% | -9.80% | -11.54% | -28.13% | -28.13% | -44.58% | -80.67% | -87.89% | -89.64% | -99.99% |
Revenue flow
Revenue by geography
Revenue by segment
Revenue composition
By product
By geography
Income Statement
Balance Sheet
Cash Flow Statement
Key Metrics
Financial Ratios
Employees
Financial Growth (CAGR)
Market Data
DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.
| Rating | 2026-02 | Change |
|---|---|---|
| Strong Buy | 1 | 0 |
| Buy | 0 | 0 |
| Hold | 0 | 0 |
| Sell | 0 | 0 |
| Strong Sell | 0 | 0 |
-
Revenue growth Entertainment: +5.6%+900.8% ★ Q4'25: +368.0% (vs Q4'23)
-
EPS growth Entertainment: +31.6%-96.4% Q4'25: -66.4% (vs Q4'23)
-
FCF margin FCF growth · Entertainment: +61.7%-26.3% Q4'25: +27.4% (vs Q4'23)
-
EBIT margin Entertainment: +7.7%-103.0% Q4'25: -278.0% (vs Q4'23)
-
ROIC Entertainment: +5.2%-57.1% Q4'25: -292.1% (vs Q4'23)
-
Share dilution Entertainment: +0.0%+0.0% Q4'25: +0.0% (vs Q4'23)
-
Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×0.16× ★ Q4'25: 0.00× (vs Q4'23)
* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.
| Metric |
Dec 2018 actual |
Dec 2019 actual |
Dec 2020 actual |
Dec 2021 actual |
Dec 2022 actual |
Dec 2024 actual |
Dec 2025 actual |
Dec 2026 1 Rev. Ana. 1 EPS Ana. |
Dec 2027 1 Rev. Ana. 1 EPS Ana. |
|---|---|---|---|---|---|---|---|---|---|
| Revenue |
174.63M
est: 342.00M (-48.9%)
|
814.43M
est: 1.50B (-45.6%)
|
633.18M
est: 342.00M (+85.1%)
|
158.35M
est: 1.50B (-89.4%)
|
13.63M
est: 1.36B (-99.0%)
|
34.18M
est: 817.00M (-95.8%)
|
342.06M
est: 901.51M (-62.1%)
|
968.68M
968.68M – 968.68M
+7.5% YoY
|
555.43M
555.43M – 555.43M
-42.7% YoY
|
| EBITDA |
-331.79M
est: -54.99M (-503.4%)
|
677.63M
est: -1.55B (+143.7%)
|
429.13M
est: -54.99M (+880.4%)
|
20.32M
est: -240.54M (+108.4%)
|
-117.26M
est: -218.83M (+46.4%)
|
-38.70M
est: -216.45M (+82.1%)
|
53.70M
est: -238.84M (+122.5%)
|
-256.64M
-256.64M – -256.64M
-7.5% YoY
|
-147.15M
-147.15M – -147.15M
+42.7% YoY
|
| EBIT |
-419.65M
est: -219.06M (-91.6%)
|
190.12M
est: -1.80B (+110.6%)
|
-231.38M
est: 158.37M (-246.1%)
|
-213.96M
est: 413.91M (-151.7%)
|
-217.37M
est: -871.75M (+75.1%)
|
-271.42M
est: -626.99M (+56.7%)
|
-352.46M
est: -691.85M (+49.1%)
|
-743.40M
-743.40M – -743.40M
-7.5% YoY
|
-426.26M
-426.26M – -426.26M
+42.7% YoY
|
| Net Income |
-444.69M
est: 118.84M (-474.2%)
|
105.10M
est: -1.95B (+105.4%)
|
-237.26M
est: 118.84M (-299.7%)
|
-235.56M
est: 233.49M (-200.9%)
|
-221.81M
est: 435.49M (-150.9%)
|
-260.82M
est: 109.69M (-337.8%)
|
-498.35M
est: 182.82M (-372.6%)
|
182.82M
182.82M – 182.82M
+0.0% YoY
|
36.56M
36.56M – 36.56M
-80.0% YoY
|
| SGA |
229.48M
est: 1.18B (-80.6%)
|
176.25M
est: 5.17B (-96.6%)
|
251.99M
est: 1.18B (-78.7%)
|
165.15M
est: 385.99M (-57.2%)
|
128.89M
est: 2.86B (-95.5%)
|
205.98M
est: 2.89B (-92.9%)
|
276.73M
est: 3.19B (-91.3%)
|
3.42B
3.42B – 3.42B
+7.5% YoY
|
1.96B
1.96B – 1.96B
-42.7% YoY
|
| EPS |
-0.16
est: 0.03 (-592.3%)
|
0.03
est: 0.13 (-74.7%)
|
-0.07
est: 0.03 (-324.6%)
|
-0.07
est: 0.13 (-149.1%)
|
-0.06
est: 0.12 (-151.0%)
|
-0.07
est: 0.03 (-337.7%)
|
-0.14
est: 0.05 (-380.0%)
|
0.05
0.05 – 0.05
+0.0% YoY
|
0.01
0.01 – 0.01
-80.0% YoY
|
| Date | Rating | Overall | DCF | ROE | ROA | D/E | P/E | P/B |
|---|---|---|---|---|---|---|---|---|
| 2026-05-29 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-28 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-27 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-26 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-22 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-21 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-20 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-19 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-18 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-15 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-14 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-13 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-12 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-11 | C+ | 2/5 | 2/5 | 1/5 | 1/5 | 4/5 | 1/5 | 3/5 |
| 2026-05-08 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-05-07 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-05-06 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-05-05 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-05-04 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-30 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-29 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-28 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-27 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-24 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-23 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-22 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-21 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-20 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-17 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
| 2026-04-16 | C | 2/5 | 2/5 | 1/5 | 1/5 | 3/5 | 1/5 | 3/5 |
Owner Earnings
Ownership Overview
Ownership breakdown not available.
No beneficial ownership filings recorded.
Institutional Activity (13F)
Institutional history not available.
Top holders not available.
ETF Ownership
This company is not held by any ETF in our universe.
Insider Activity
No insider activity available.
Insider history not available.
No recent insider transactions.
Executive team
Executive compensation
Executive compensation not available.
No CEO compensation history available.
Proxy statements
No proxy statements available for this company yet.
Recent SEC filings
No SEC filings available for this company yet.
Executive team
| Name | Title | Compensation | Gender |
|---|---|---|---|
| Shaokun Xiang | Chief Executive Officer & Executive Director | 18M | male |
| Hui Hu | Executive Director | 522.0K | female |
| Kwok Hung Tai | General Counsel | — | male |
| Wing Koon Choi | Financial Controller & Company Secretary | — | male |
No data available for this company.
No Senate trading activity found for this company.
No House trading activity found for this company.
Share your view on this stock and instantly see how the community has voted over the last 6 months.
Community Opinion for 1003.HK
Short-term intention
Target Price Distribution
These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.
