` 1003 (Huanxi Media Group Ltd) vs UMG (Universal Music Group NV) Comparison - Alpha Spread

1003
vs
UMG

Over the past 12 months, has underperformed UMG, delivering a return of -30% compared to the UMG's 6% drop.

Valuation Comparison

Intrinsic Value
0.917 HKD
Undervaluation 56%
Intrinsic Value
Price
UMG Intrinsic Value
25.73 EUR
Overvaluation 3%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
Huanxi Media Group Ltd
HKEX:1003
0.405 HKD
Universal Music Group NV
AEX:UMG
26.58 EUR

Financials Comparison

Growth Over Time
1003 vs UMG

1003
UMG
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
Huanxi Media Group Ltd
Revenue
Universal Music Group NV
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
1003 vs UMG

1003
UMG
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
Huanxi Media Group Ltd
HKEX:1003
Universal Music Group NV
AEX:UMG
What is Free Cash Flow?

Gross Margin

Huanxi Media Group Ltd
-541.7%
UMG
43%

Operating Margin

Huanxi Media Group Ltd
-1 065.3%
UMG
15%

Net Margin

Huanxi Media Group Ltd
-763.1%
UMG
17.6%

FCF Margin

Huanxi Media Group Ltd
2.3%
UMG
14.1%

ROE

Huanxi Media Group Ltd
-20%
UMG
55.7%

ROA

Huanxi Media Group Ltd
-12.5%
UMG
13.7%

ROIC

Huanxi Media Group Ltd
-21.3%
UMG
15%

ROCE

Huanxi Media Group Ltd
-27.2%
UMG
21.5%

Stocks Performance

Stocks Performance
1003 vs UMG

Loading
1003
UMG
Add Stock
www.alphaspread.com
1Y 3Y 5Y 10Y 15Y 20Y

Performance Gap
1003 vs UMG

Loading
1003
UMG
Difference
www.alphaspread.com
1Y 3Y 5Y 10Y 15Y 20Y

Performance By Year
1003 vs UMG

Loading
1003
UMG
Add Stock
Unlock Full Access to Alpha Spread
Create Free Account
ALPHA SPREAD
Follow us
Join more than 263,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.