Subscribe

Beijing Funshine Culture Media Co., Ltd. (300860.SZ)

CNY26.70 +2.13 (+8.67%)
CN SHZ Communication Services Entertainment
Address No.11, Dongzhimen South Street 100007
Beijing, CN
CEO Xiaolan Sha
IPO 2020-08-24
ISIN CNE100004744

Explore sections of this company profile

Description

Beijing Funshine Culture Media Co., Ltd. specializes in delivering comprehensive creative design, equipment rental and leasing, and engineering solutions for a diverse range of artistic and cultural events. The company offers an extensive suite of services, encompassing everything from initial event planning, artistic conceptualization, and stage design to urban landscape construction, advanced lighting and audio system integration, and cutting-edge multimedia production. It also provides expertise in live performance management, cultural tourism development, and general business management, alongside rental options for lighting, video, and sound equipment. Catering to theaters and art venues both domestically and internationally, its portfolio includes supporting events such as concerts, conferences, theatrical productions, art exhibitions, commemorative ceremonies, and literary festivals. Established in 2002, the firm was formerly known as Beijing FengShangShiJi Culture Media Co., Ltd. until its rebranding to Beijing Funshine Culture Media Co., Ltd. in May 2021. Its operations are headquartered in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY26.70 +2.13 (+8.67%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.80
Float Shares
95.61M
Free Float %
50.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.68% -4.21% -1.80% -12.43% -10.48% -8.25% -10.12% -43.72% -43.74% -66.88% -66.88%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
26.70
DCF (Unlevered) 4.51 -83.1%
DCF (Levered) 2.02 -92.4%

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.

Ratings Trend (MoM) 100% Bullish
Rating 2025-12 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
13.32
Safe zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -58.8% Q1'26: -5.7% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -140.9% Q1'26: +400.0% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    -13.6% Q1'26: -4.9% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -6.7% Q1'26: -10.0% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    -6.2% Q1'26: -8.3% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    -2.9% Q1'26: +23.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.08× Q1'26: -0.03× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* 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.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.86) × ERP
WACC = 100% × Ke + 0% × Kd (53.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.51 Current price: 26.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
983.90M
est: 1.08B (-8.7%)
466.74M
est: 470.37M (-0.8%)
295.00M
est.
320.05M
est: 817.14M (-60.8%)
676.78M
est: 817.14M (-17.2%)
579.19M
est: 698.84M (-17.1%)
238.81M
est: 608.24M (-60.7%)
680.61M
680.61M – 680.61M
+11.9% YoY
781.72M
781.72M – 781.72M
+14.9% YoY
EBITDA
359.05M
est: 189.55M (+89.4%)
141.27M
est: 82.71M (+70.8%)
51.87M
est.
32.67M
est: 148.28M (-78.0%)
194.63M
est: 148.28M (+31.3%)
79.04M
est: 126.81M (-37.7%)
18.75M
est: 110.37M (-83.0%)
123.50M
123.50M – 123.50M
+11.9% YoY
141.85M
141.85M – 141.85M
+14.9% YoY
EBIT
344.48M
est: 136.49M (+152.4%)
126.90M
est: 59.56M (+113.1%)
37.35M
est.
11.80M
est: 96.28M (-87.7%)
169.90M
est: 96.28M (+76.5%)
55.64M
est: 82.34M (-32.4%)
-15.94M
est: 71.67M (-122.2%)
80.19M
80.19M – 80.19M
+11.9% YoY
92.11M
92.11M – 92.11M
+14.9% YoY
Net Income
260.50M
est: 301.23M (-13.5%)
92.16M
est: 92.22M (-0.1%)
65.10M
est.
14.71M
est: 150.80M (-90.2%)
134.48M
est: 150.80M (-10.8%)
41.77M
est: 212.01M (-80.3%)
-16.59M
est: 180.67M (-109.2%)
199.11M
199.11M – 199.11M
+10.2% YoY
213.86M
213.86M – 213.86M
+7.4% YoY
SGA
51.74M
est: 43.75M (+18.3%)
61.90M
est: 19.09M (+224.3%)
11.97M
est.
66.81M
est: 104.13M (-35.8%)
62.81M
est: 104.13M (-39.7%)
70.24M
est: 89.05M (-21.1%)
19.51M
est: 77.51M (-74.8%)
86.73M
86.73M – 86.73M
+11.9% YoY
99.61M
99.61M – 99.61M
+14.9% YoY
EPS
1.63
est: 1.59 (+2.7%)
0.48
est: 0.49 (-1.2%)
0.34
est.
0.08
est: 0.82 (-90.4%)
0.71
est: 0.82 (-13.2%)
0.22
est: 1.15 (-80.9%)
-0.09
est: 0.98 (-109.2%)
1.08
1.08 – 1.08
+10.2% YoY
1.16
1.16 – 1.16
+7.4% YoY
Historical Ratings (3M)
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
2026-05-25 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 4/5 1/5 3/5
2026-05-07 C+ 2/5 2/5 1/5 1/5 4/5 1/5 3/5
2026-05-06 C+ 2/5 2/5 1/5 1/5 4/5 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 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-24 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-23 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-22 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-21 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-20 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-17 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-16 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-115.41M
OE per share TTM
-0.76
Owner's Yield
-2.90%
Maintenance CapEx ratio
59.10%
Maint CapEx / Avg PPE
13.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 1 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 77.1K 0.65%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-45.9K
Shares Outstanding
188.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Fushen Yu Deputy General Manager male
Jie Bo Ma Production Director male
Junjie Zheng Deputy General Manager male
Ruiqing Qian Accounting Supervisor
Xiaolan Sha Chairman of the Board & GM male
Xuehong Yang Deputy General Manager female
Yan Li Deputy General Manager male
Yan Wu Deputy General Manager female
Yong Li Chief Financial Officer & Board Secretary male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

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.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits