Omnijoi Media Corp (300528) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Omnijoi Media Corp stock ¥6.20, price ¥15.57, that is 60.2% below the price, quality 55 out of 100. Rating: strongly overvalued. Calculated from audited financials with 10 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 6, 2026.
How to read this chart
60‑month range ¥5.19 – ¥32.20 · fair‑value band ¥4.37 – ¥8.36 · the ¥15.57 price screens above the ¥6.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Omnijoi Media in your weekly email
Every Wednesday you see whether Omnijoi Media 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.
Omnijoi Media Corporation engages in the production and distribution of television dramas in China.
Show moreShow less
It is also involved in investing in film and television; cinema distribution; other businesses; cinema franchise and licensing activities; and provision of urban management and advertising agency services. The company was incorporated in 2005 and is headquartered in Nanjing, China.
Stock analysis
Omnijoi Media Corp (300528) currently trades at ¥15.57, while our model-based Fair Value estimate is ¥6.20, 60% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥6.44 per share, and 0 of the 10 models we run sit above the ¥15.57 price.
Bear case: the Asset-Based group reads lowest at ¥0.7000, and 10 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥4.37 (bear) to ¥8.36 (bull), the price of ¥15.57 sits above 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 55/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Omnijoi Media Corp reported revenue of 832M CNY in FY2025 versus 947M CNY in FY2021, a compound −3.2%/yr. Reported net income was −145M CNY in FY2025.
Key figures
Market cap 5.8B CNY (≈ $869M) Small · P/S ratio 6.59 · EPS (TTM) ¥−0.5400 · Net margin −28.8% · Return on equity −44.9% · Return on assets (EBIT) −3.5% (5-year average) · Operating margin −41.8% · Revenue (TTM) 692M CNY.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 33% 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 −60%, 300528 screens richer than that median.
Fair Value models
Bear¥4.37Fair Value ¥6.20Bull¥8.36
Price ¥15.57 · Downside -60.2%
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.
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.53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+27.2%
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.
+9.6%
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.
+7.8%
Start year 2020 (pandemic). Over 10 years: −5.3% a year
Revenue growth 14 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.
+6.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−46.3% (2020) → −3.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+27.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +25.5% a year for the price.
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 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−57.7% · Bottom 25%
Profitability
Return on assets−7.5% · Bottom 25%
Net margin (12 months)−28.8% · Bottom 25%
Operating margin (12 months)−41.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)25.4% · Top 25%
Balance sheet
Debt / equity0.00× · Lowest 25%
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.
Cite: Fair Value Calculator (2026). "Omnijoi Media Corp Fair Value". https://www.fairvalue-calculator.com/stock/300528
Frequently asked questions
Is Omnijoi Media Corp (300528) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥6.20 versus a price of ¥15.57, about 60% lower (overvalued).
What is the fair value of 300528?
Our model-based fair value for Omnijoi Media Corp is ¥6.20 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥15.57.
What is the quality score of 300528?
Omnijoi Media Corp has a Quality Score of 55/100. 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 Omnijoi Media Corp (300528)?
Our model-based price target is the fair value of ¥6.20 (as of Nov 6, 2026) from 10 valuation models. Cautious scenario ¥4.37, optimistic scenario ¥8.36. It is a calculation from audited fundamentals, not an analyst target.
What is the Omnijoi Media Corp stock forecast for 2026?
Our models put fair value at ¥6.20, about 60% lower versus a price of ¥15.57 (overvalued). Cautious scenario ¥4.37, optimistic scenario ¥8.36. The calculation is refreshed regularly with new filings.
What is the revenue of Omnijoi Media Corp (300528)?
Omnijoi Media Corp reported trailing-twelve-month revenue of about 692M CNY (latest available figure, as of Nov 6, 2026).
What growth is priced into Omnijoi Media Corp (300528)?
For today's price to be fair in a discounted-cash-flow model, Omnijoi Media Corp would have to grow free cash flow by +27.6 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.8 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 300528 use?
Our models discount Omnijoi Media Corp at 12.0 %: a base by market capitalisation (small), damped by beta 1.04, country premium for China. 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 Omnijoi Media Corp that is +27.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Omnijoi Media Corp (300528) delivered so far?
Over the past 5 years revenue at Omnijoi Media Corp grew +7.8 % a year. The price currently implies free-cash-flow growth of +27.6 % 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 Omnijoi Media Corp (300528) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Omnijoi Media Corp (+27.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Omnijoi Media Corp (300528)?
The free-cash-flow yield on the price is 2.59 %: that much free cash flow Omnijoi Media Corp produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Omnijoi Media Corp (300528)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Omnijoi Media Corp it is ¥6.20 per share (as of Nov 6, 2026), against a price of ¥15.57. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Omnijoi Media Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 300528 trades above its calculated fair value: price ¥15.57, fair value ¥6.20, a gap of about −60% (overvalued). 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 300528?
No. The price is what the market pays today (¥15.57); the fair value is what the company's own numbers justify (¥6.20). For Omnijoi Media Corp the two are ¥9.37 per share apart. That gap is exactly why we show both numbers side by side.
How much is Omnijoi Media Corp worth?
The market values Omnijoi Media Corp at about 5.8B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥15.57; our models calculate a fair value of ¥6.20 per share.
What do the bullish and bearish scenarios say about 300528?
Our models span a range for Omnijoi Media Corp: cautious scenario ¥4.37, base ¥6.20, optimistic ¥8.36 per share (as of Nov 6, 2026, price ¥15.57). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Omnijoi Media Corp (300528)?
Balance-sheet figures for Omnijoi Media Corp (as of Nov 6, 2026): return on equity −44.9%, debt of 0.00 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 300528 from its 52-week high?
Omnijoi Media Corp trades at ¥15.57, about 47% below its 52-week high of ¥29.46 and 33% above the low of ¥11.70 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ¥6.20 is for.
Which stocks are comparable to Omnijoi Media Corp?
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 Omnijoi Media Corp stock attractive at the current price?
The data as of Nov 6, 2026: price ¥15.57, calculated fair value ¥6.20 (−60%), Quality Score 55/100, from 10 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 300528 calculated?
We run Omnijoi Media Corp through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of ¥6.20 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. Omnijoi Media Corp 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 Omnijoi Media Corp (300528)?
The closing price on Nov 9, 2026 was ¥15.57. Our model-based fair value is ¥6.20, about 60% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Omnijoi Media Corp right now?
The price sits above even our optimistic bull case (¥8.36). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥4.37 to ¥8.36) leaves room in how you read the outcome.
Key figures of Omnijoi Media Corp
How large is the market capitalisation of Omnijoi Media Corp (300528)?
The market capitalisation of Omnijoi Media Corp is 5.8B CNY (≈ $869M). 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 Omnijoi Media Corp (300528)?
The price-to-sales ratio of Omnijoi Media Corp is 6.59 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Omnijoi Media Corp (300528)?
Earnings per share at Omnijoi Media Corp are ¥−0.5400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Omnijoi Media Corp (300528)?
The net margin of Omnijoi Media Corp is −28.8% (last twelve months). 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 Omnijoi Media Corp (300528)?
The return on equity (ROE) of Omnijoi Media Corp is −44.9% (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 Omnijoi Media Corp (300528)?
On an EBIT basis the return on assets of Omnijoi Media Corp is −3.5% (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 Omnijoi Media Corp (300528)?
The operating margin of Omnijoi Media Corp is −41.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Omnijoi Media Corp (300528)?
Revenue at Omnijoi Media Corp is growing +25.4% versus a year earlier (3y avg +9.6%). 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 Omnijoi Media Corp (300528)?
Earnings per share at Omnijoi Media Corp are growing +695% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Omnijoi Media Corp in the live analysis
One click puts Omnijoi Media Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026