Huawen Media Group (000793.SZ)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap5.55B
EV5.55B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Revenue
546.1
575.3
628.6
663.1
498.3
551.3
571.0
432.5
147.0
110.6
Revenue % Chg.
-8.4%
5.3%
9.3%
5.5%
-24.9%
10.6%
3.6%
-24.3%
-66.0%
-24.8%
Cost of Revenue
322.8
315.2
353.8
420.2
295.0
414.9
430.7
356.5
108.2
91.9
Gross Profit
223.3
260.1
274.8
242.9
203.2
136.4
140.3
76.0
38.9
18.6
Gross Profit Margin
40.9%
45.2%
43.7%
36.6%
40.8%
24.7%
24.6%
17.6%
26.4%
16.9%
R&D Expenses
—
0.7
1.4
1.6
2.3
9.1
7.5
8.9
6.0
2.8
Selling, General, & Admin Expenses
93.5
93.8
108.8
111.7
82.9
79.5
56.6
38.4
14.3
11.6
Other Expenses
43.1
42.8
44.7
45.9
36.0
35.9
25.9
28.0
14.2
15.0
Operating Income
86.7
122.8
119.9
83.7
82.1
11.9
128.7
1.0
63.6
-10.7
Operating Income Margin
15.9%
21.3%
19.1%
12.6%
16.5%
2.2%
22.5%
0.2%
43.3%
-9.7%
Total Other Income/Expenses Net
63.9
61.2
14.2
96.1
2.2
-722.3
-51.0
-315.8
-43.5
-110.2
Income Before Tax
150.6
184.0
134.1
179.8
84.2
-710.3
77.7
-314.8
20.2
-120.9
Income Before Tax Margin
27.6%
32.0%
21.3%
27.1%
16.9%
-128.9%
13.6%
-72.8%
13.7%
-109.3%
Income Tax Expense
19.1
31.1
3.4
28.3
22.7
8.4
24.5
-3.1
10.4
1.8
Net Income
76.8
142.3
120.4
125.1
40.4
-726.9
53.2
-311.8
9.8
-122.7
Net Income Margin
14.1%
24.7%
19.2%
18.9%
8.1%
-131.9%
9.3%
-72.1%
6.6%
-111.0%
Weighted Avg. Shares Out
1,360.0
1,842.8
2,005.2
2,001.4
2,013.8
2,000.2
1,996.1
1,997.2
2,004.3
1,997.3
EPS
0.1
0.1
0.1
0.1
0.0
-0.4
0.0
-0.2
0.0
-0.1
EPS % Chg.
95.6%
36.8%
-22.2%
4.1%
-67.9%
—
—
—
—
—
Weighted Avg. Shares Out Dil
1,360.0
1,842.8
2,005.2
2,001.4
2,013.8
2,000.2
1,996.1
1,997.2
2,004.3
1,997.3
EPS Diluted
0.1
0.1
0.1
0.1
0.0
-0.4
0.0
-0.2
0.0
-0.1
Interest Income
3.1
5.0
7.2
4.0
9.4
3.8
1.7
0.6
1.0
1.3
Interest Expense
9.5
9.3
11.5
11.5
23.6
39.9
45.7
45.4
27.7
16.1
EBIT
144.1
179.6
129.8
172.3
70.0
-746.5
33.7
-359.7
-6.5
-135.7
EBIT Margin
26.4%
31.2%
20.6%
26.0%
14.1%
-135.4%
5.9%
-83.2%
-4.4%
-122.7%
Depreciation & Amortization
16.1
18.9
21.5
19.9
14.6
14.8
9.9
5.9
4.6
-17.3
EBITDA
160.3
198.5
151.3
192.2
84.7
-731.7
43.6
-353.7
-1.9
-153.0
EBITDA Margin
29.3%
34.5%
24.1%
29.0%
17.0%
-132.7%
7.6%
-81.8%
-1.3%
-138.4%