China Ruyi Holdings Ltd (0136) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of China Ruyi Holdings Ltd stock HK$1.32, price HK$1.34, that is 1.3% below the price, quality 42 out of 100. Rating: fairly valued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range HK$1.22 – HK$6.80 · fair‑value band HK$0.8755 – HK$1.66 · the HK$1.34 price screens above the HK$1.32 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow China Ruyi Holdings in your weekly email
Every Wednesday you see whether China Ruyi Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
China Ruyi Holdings Limited, an investment holding company, engages in content production and online streaming business in the People's Republic of Mainland China, Hong Kong, Europe, and internationally.
Show moreShow less
It operates through three segments: Content Production Business; Online Streaming and Online Gaming Business; and Other Businesses.
The company is involved in radio television programme production, and distribution of film and television dramas; audiovisual program service; commercial internet cultural activities; and value-added telecommunication services.
It also manufactures, sells, and trades accessories for photographic, electrical, and multimedia products; develops a mobile games business; and provides data processing, Internet community, technology development, promotion, and transfer consulting and services.
The company was formerly known as HengTen Networks Group Limited and changed its name to China Ruyi Holdings Limited in January 2022. China Ruyi Holdings Limited was incorporated in 1997 and is based in Causeway Bay, Hong Kong.
Stock analysis
China Ruyi Holdings Ltd (0136) currently trades at HK$1.34, while our model-based Fair Value estimate is HK$1.32, so the stock looks roughly fairly valued today (gap 1.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of HK$2.31 per share, and 11 of the 24 models we run sit above the HK$1.34 price.
Bear case: the Asset-Based group reads lowest at HK$0.8400, and 13 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: HK$0.8755 (bear) to HK$1.66 (bull), the price of HK$1.34 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
China Ruyi Holdings Ltd reported revenue of 3.3B CNY in FY2025 versus 2.3B CNY in FY2021, a compound +9.6%/yr. Reported net income was 1.8B CNY in FY2025, compounding +11.2%/yr from FY2021.
Key figures
Market cap HK$23.4B (≈ $3.0B) Mid · P/E ratio 15.2 · P/S ratio 8.15 · Net margin 53.7% · Return on equity 6.3% · Return on assets (EBIT) 5.5% (5-year average) · Operating margin 16.3% · Revenue (TTM) 2.3B CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at −1%, 0136 screens cheaper than that median.
Fair Value models
BearHK$0.8755Fair Value HK$1.32BullHK$1.66
Price HK$1.34 · Downside -1.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCFHK$0.8900HK$1.26HK$1.8780
Growth DCFHK$0.8900HK$1.25HK$1.8378
Owner EarningsHK$2.22HK$3.50HK$5.5775
All 24 models by family
DCF Models
FCF DCFHK$0.8900HK$1.26HK$1.8780
Owner EarningsHK$2.22HK$3.50HK$5.5775
5Y Revenue ExitHK$0.5500HK$0.6000HK$0.660074
5Y EBITDA ExitHK$1.12HK$1.73HK$2.4875
5Y P/E ExitHK$1.86HK$3.19HK$4.6570
10Y Revenue ExitHK$0.6600HK$0.7400HK$0.850068
10Y EBITDA ExitHK$1.03HK$1.55HK$2.2968
10Y P/E ExitHK$1.51HK$2.58HK$4.0362
Earnings-Based
Graham-DoddHK$0.9200HK$3.55HK$4.8264
Lynch FVHK$0.8700HK$1.24HK$1.6161
PEG = 1.0HK$0.8700HK$1.24HK$1.6157
EPVHK$0.3500HK$0.3600HK$0.360074
Multiples
P/E MultipleHK$2.24HK$2.98HK$3.7363
P/S MultipleHK$0.2300HK$0.3000HK$0.380058
P/B MultipleHK$2.31HK$3.08HK$3.8555
EV/EBITHK$0.3400HK$0.3600HK$0.380066
EV/EBITDAHK$1.28HK$1.61HK$1.9567
EV/RevenueHK$0.3100HK$0.3300HK$0.350054
Asset-Based
NCAV (Graham)HK$0.5500HK$0.8400HK$1.0455
Growth DCF
Growth DCFHK$0.8900HK$1.25HK$1.8378
Rev-Margin DCFHK$0.5500HK$0.6100HK$0.690074
Economic Profit
Residual IncomeHK$1.48HK$1.57HK$1.7571
ROIC CompounderHK$0.3500HK$0.3600HK$0.360072
Growth Earnings
Growth-Adj P/EHK$1.61HK$2.31HK$3.0067
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−8.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+36.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+70.8%
Start year 2020 (pandemic). Over 10 years: +40.3% a year
Revenue growth 26 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
≈ +58.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+58.0%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.59.2% vs 71.0%, slowing
Profit margin 2019 to 2024 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.26% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Rate on operating basis: 2025 sits 68% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+9.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +7.4% a year for the price.
Compare China Ruyi Holdings Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 221 stocks
Beats the industry median on 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Below median
Fair Value upside−1.3% · Above median
Profitability
Return on equity (12 months)6.3% · Above median
Return on assets5.9% · Top 25%
Net margin (12 months)60.3% · Top 25%
Operating margin (12 months)16.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−46.4% · Bottom 25%
Balance sheet
Debt / equity0.08× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is China Ruyi Holdings Ltd (0136) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of HK$1.32 versus a price of HK$1.34, about 1% lower (fairly valued).
What is the fair value of 0136?
Our model-based fair value for China Ruyi Holdings Ltd is HK$1.32 (as of Nov 7, 2026), built from audited fundamentals. The current price: HK$1.34.
What is the quality score of 0136?
China Ruyi Holdings Ltd has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for China Ruyi Holdings Ltd (0136)?
Our model-based price target is the fair value of HK$1.32 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario HK$0.8755, optimistic scenario HK$1.66. It is a calculation from audited fundamentals, not an analyst target.
What is the China Ruyi Holdings Ltd stock forecast for 2026?
Our models put fair value at HK$1.32, about 1% lower versus a price of HK$1.34 (fairly valued). Cautious scenario HK$0.8755, optimistic scenario HK$1.66. The calculation is refreshed regularly with new filings.
What is the revenue of China Ruyi Holdings Ltd (0136)?
China Ruyi Holdings Ltd reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Nov 7, 2026).
What growth is priced into China Ruyi Holdings Ltd (0136)?
For today's price to be fair in a discounted-cash-flow model, China Ruyi Holdings Ltd would have to grow free cash flow by +9.2 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +70.8 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 0136 use?
Our models discount China Ruyi Holdings Ltd at 9.0 %: a base by market capitalisation (mid), damped by beta 0.51, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For China Ruyi Holdings Ltd that is +9.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has China Ruyi Holdings Ltd (0136) delivered so far?
Over the past 5 years revenue at China Ruyi Holdings Ltd grew +70.8 % a year. The price currently implies free-cash-flow growth of +9.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of China Ruyi Holdings Ltd (0136) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into China Ruyi Holdings Ltd (+9.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of China Ruyi Holdings Ltd (0136)?
The free-cash-flow yield on the price is 2.72 %: that much free cash flow China Ruyi Holdings Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of China Ruyi Holdings Ltd (0136)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For China Ruyi Holdings Ltd it is HK$1.32 per share (as of Nov 7, 2026), against a price of HK$1.34. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is China Ruyi Holdings Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 0136 trades above its calculated fair value: price HK$1.34, fair value HK$1.32, a gap of about −1% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0136?
No. The price is what the market pays today (HK$1.34); the fair value is what the company's own numbers justify (HK$1.32). For China Ruyi Holdings Ltd the two are HK$0.0175 per share apart. That gap is exactly why we show both numbers side by side.
How much is China Ruyi Holdings Ltd worth?
The market values China Ruyi Holdings Ltd at about HK$23.4B (market capitalisation, as of Nov 7, 2026). Per share that is HK$1.34; our models calculate a fair value of HK$1.32 per share.
What do the bullish and bearish scenarios say about 0136?
Our models span a range for China Ruyi Holdings Ltd: cautious scenario HK$0.8755, base HK$1.32, optimistic HK$1.66 per share (as of Nov 7, 2026, price HK$1.34). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0136?
China Ruyi Holdings Ltd trades at a price-to-earnings ratio of 15.2 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$1.32 is built from several models across several years. Other multiples: P/B 0.8, P/S 8.6.
How solid is the balance sheet of China Ruyi Holdings Ltd (0136)?
Balance-sheet figures for China Ruyi Holdings Ltd (as of Nov 7, 2026): return on equity 6.3%, debt of 0.08 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 0136 from its 52-week high?
China Ruyi Holdings Ltd trades at HK$1.34, about 48% below its 52-week high of HK$2.58 and 9% above the low of HK$1.22 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of HK$1.32 is for.
Which stocks are comparable to China Ruyi Holdings Ltd?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is China Ruyi Holdings Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price HK$1.34, calculated fair value HK$1.32 (−1%), Quality Score 42/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0136 calculated?
We run China Ruyi Holdings Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of HK$1.32 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. China Ruyi Holdings Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of China Ruyi Holdings Ltd (0136)?
The closing price on Nov 6, 2026 was HK$1.34. Our model-based fair value is HK$1.32, about 1% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with China Ruyi Holdings Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (HK$0.8755 to HK$1.66) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of China Ruyi Holdings Ltd
How large is the market capitalisation of China Ruyi Holdings Ltd (0136)?
The market capitalisation of China Ruyi Holdings Ltd is HK$23.4B (≈ $3.0B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of China Ruyi Holdings Ltd (0136)?
The price-to-sales ratio of China Ruyi Holdings Ltd is 8.15 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of China Ruyi Holdings Ltd (0136)?
The net margin of China Ruyi Holdings Ltd is 53.7% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of China Ruyi Holdings Ltd (0136)?
The return on equity (ROE) of China Ruyi Holdings Ltd is 6.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of China Ruyi Holdings Ltd (0136)?
On an EBIT basis the return on assets of China Ruyi Holdings Ltd is 5.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of China Ruyi Holdings Ltd (0136)?
The operating margin of China Ruyi Holdings Ltd is 16.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at China Ruyi Holdings Ltd (0136)?
Revenue at China Ruyi Holdings Ltd is growing −46.4% versus a year earlier (3y avg +36.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at China Ruyi Holdings Ltd (0136)?
Earnings per share at China Ruyi Holdings Ltd are growing −38.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does China Ruyi Holdings Ltd (0136) hold?
China Ruyi Holdings Ltd holds more cash than debt, 3.6B CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch China Ruyi Holdings Ltd in the live analysis
One click puts China Ruyi Holdings Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026