EN DE

Guangzhou Jinyi Media Corporation (002905) Fair Value & Analysis

Communication Services · CN · Market cap 2.9B CNY

GJ Guangzhou Jinyi Media Corporation 002905 · SHE
Price¥7.85
Fair Value¥1.73
Upside-78.0%
Quality62/100
Watch Guangzhou Jinyi Media Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -11.1% net margin
Low debt · generates free cash flow
Trails peers (3/11)
Narrow moat 13/100
Evidence: High Range ¥1.29 – ¥2.16 Share as image

Fair value as of: Aug 7, 2026

From 25 valuation models · updated 3 days ago

Share price +5.1% over the past month.

A solid business, but screening 78% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.16). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥15.44 ¥5.50 Fair Value ¥1.73 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range ¥5.50 – ¥15.44 · fair‑value band ¥1.29 – ¥2.16 · the ¥7.85 price screens above the ¥1.73 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Guangzhou Jinyi Media Corporation (002905) currently trades at ¥7.85, while our model-based Fair Value estimate is ¥1.73, implying the stock looks roughly 78.0% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Guangzhou Jinyi Media Corporation generated revenue of 890M CNY at a net margin of -11.1%. Revenue declined 51.5% year over year. It earns a return on equity of -78.8%. Net debt stands at 1.7B CNY. Fundamentals as of Aug 7, 2026

Our scenario range runs from ¥1.29 (bear case) to ¥2.16 (bull case); at ¥7.85, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 49% 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 -52% fair-value upside, at -78%, 002905 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF ¥9.07 ¥12.22 ¥16.36 80
Residual Income ¥0.5200 ¥0.7200 ¥5.49 76
Rev-Margin DCF ¥4.47 ¥5.40 ¥6.48 74
All 25 models by family
DCF Models
FCF DCF ¥8.87 ¥12.30 ¥17.02 38
Owner Earnings ¥6.32 ¥8.67 ¥11.90 31
5Y Revenue Exit ¥4.47 ¥5.25 ¥6.09 39
5Y EBITDA Exit ¥7.19 ¥10.11 ¥13.33 41
5Y P/E Exit ¥4.54 ¥5.37 ¥6.14 38
10Y Revenue Exit ¥6.07 ¥7.08 ¥8.17 36
10Y EBITDA Exit ¥7.76 ¥10.30 ¥13.35 37
10Y P/E Exit ¥6.14 ¥7.16 ¥8.21 35
Earnings-Based
Graham-Dodd ¥0.5300 ¥1.29 ¥1.67 54
PEG = 1.0 ¥0.2300 ¥0.3300 ¥0.4300 46
EPV ¥1.79 ¥1.95 ¥2.08 59
Dividend Discount
Gordon GGM ¥0.2500 ¥0.4300 ¥0.6500 70
DDM Multi-Stage ¥0.2500 ¥0.3700 ¥0.4900 61
Multiples
P/E Multiple ¥1.29 ¥1.73 ¥2.16 63
P/S Multiple ¥1.00 ¥1.33 ¥1.67 58
P/B Multiple ¥0.5900 ¥0.7900 ¥0.9900 55
EV/EBIT ¥2.25 ¥2.73 ¥3.21 53
EV/EBITDA ¥6.95 ¥8.99 ¥11.04 54
EV/Revenue ¥1.90 ¥2.37 ¥2.84 43
Asset-Based
NCAV (Graham) ¥0.1100 ¥0.1500 ¥0.2300 50
Growth DCF
Growth DCF ¥9.07 ¥12.22 ¥16.36 80
Rev-Margin DCF ¥4.47 ¥5.40 ¥6.48 74
Economic Profit
Residual Income ¥0.5200 ¥0.7200 ¥5.49 76
ROIC Compounder ¥1.79 ¥1.95 ¥2.08 72
Growth Earnings
Growth-Adj P/E ¥0.9900 ¥1.41 ¥1.83 68

Widest divergence: DCF Models (¥7.16) versus Asset-Based (¥0.1500). Highest evidence: Growth DCF (80).

Notify me when 002905 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 890M CNY
Revenue growth (YoY) -51.5%
Net margin -11.1%
Return on equity -78.8%
Free cash flow 297M CNY FY2025
Operating margin -1.3%
More key figures
EPS (TTM) ¥-0.2600
EPS growth (YoY) -30.9%
Net debt 1.7B CNY FY2024

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 62 · Market factors (momentum, volatility) 26

Profitability 39
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 10
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Guangzhou Jinyi Media Corporation engages in the film screening and related businesses in China. It is also involved in theatrical distribution; film and television production; merchandise business; provision of advertising services; and projection equipment and related facilities.

Full company description

Guangzhou Jinyi Media Corporation engages in the film screening and related businesses in China. It is also involved in theatrical distribution; film and television production; merchandise business; provision of advertising services; and projection equipment and related facilities. The company was formerly known as Guangzhou Jin Yi Movie Investment Group Company Limited and changed its name to Guangzhou Jinyi Media Corporation in December 2010. Guangzhou Jinyi Media Corporation was founded in 2004 and is based in Guangzhou, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangzhou Jinyi Media Corporation reported revenue of ¥1.1B in FY2025 versus ¥1.4B in FY2021, a compound −4.2%/yr. Reported net income was ¥29.5M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.1B CNY
Latest YoY
+13.6%
Avg. growth/yr (3Y) 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.
+10.3%
Avg. growth/yr (5Y) 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.
+14.3%
Avg. growth/yr (16Y) 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.
+6.4%
Revenue −4.2%/yr
FY21 ¥1.4B
FY22 ¥856M
FY23 ¥1.4B
FY24 ¥1.0B
FY25 ¥1.1B
Net income
FY21 −¥356M
FY22 −¥381M
FY23 ¥13.3M
FY24 −¥90.4M
FY25 ¥29.5M

002905 screens 78% overvalued. Compare with Netflix, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Guangzhou Jinyi Media Corporation Fair Value". https://www.fairvalue-calculator.com/stock/002905

Peer Group

Entertainment · 265 stocks

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.

Quality Score 62 · Top 25%
Fair Value upside −78% · Bottom 25%
Return on assets -3% · Below median
Net margin (TTM) -11% · Below median
Operating margin (TTM) -2% · Below median
Revenue growth -52% · Bottom 25%
Debt / equity 0.49× · Higher than 75% of peers

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 5.00× · Pricier than 75% of peers
P/S (TTM) 0.48× · Cheaper than median
P/FCF 1.4× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 6
FUTURE 0 · sector 10
PAST 0 · sector 0
HEALTH 76 · sector 97
DIVIDEND 0 · sector 44

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Guangzhou Jinyi Media Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Guangzhou Jinyi Media Corporation (002905) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of ¥1.73 versus a price of ¥7.85, about −78% (overvalued).
What is the fair value of 002905?
Our model-based fair value for Guangzhou Jinyi Media Corporation is ¥1.73 (as of Aug 7, 2026), built from audited fundamentals. The current price is ¥7.85.
What is the quality score of 002905?
Guangzhou Jinyi Media Corporation has a Quality Score of 62/100. 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 revenue of Guangzhou Jinyi Media Corporation (002905)?
Guangzhou Jinyi Media Corporation reported trailing-twelve-month revenue of about 890M CNY (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 002905?
The net profit margin of Guangzhou Jinyi Media Corporation is about -11.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Guangzhou Jinyi Media Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.