` 1003 (Huanxi Media Group Ltd) vs DIS (Walt Disney Co) Comparison - Alpha Spread

1003
vs
DIS

Over the past 12 months, Huanxi Media Group Ltd has underperformed DIS, delivering a return of -33% compared to the DIS's +28% growth.

Smart Verdict
AI-Powered

Not Sure Which Stock Wins?
Let AI Decide.
1003
DIS
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Valuation
Growth
Profitability
Solvency
Comparing Valuation
Running a multi-layered valuation analysis to compare how attractive each stock is.
Comparing Growth
Financial growth, forecasts, volatility, and historical drawdowns.
Comparing Profitability
Margins, returns on capital, and the consistency of profitability.
Comparing Solvency
Debt levels, liquidity, interest coverage, and bankruptcy risk.
Summarizing...
We need a little more time to summarize the results

Valuation Comparison

Intrinsic Value
0.926 HKD
Undervaluation 62%
Intrinsic Value
Price
DIS Intrinsic Value
132.55 USD
Undervaluation 6%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
Huanxi Media Group Ltd
HKEX:1003
0.355 HKD
Walt Disney Co
NYSE:DIS
124 USD
Valuation Scenario:
Bear Case
Base Case
Bull Case

Growth Comparison

Growth Over Time
1003 vs DIS

1003
DIS
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
Walt Disney Co
Revenue

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

Profitability Comparison

Free Cash Flow
1003 vs DIS

1003
DIS
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
Walt Disney Co
NYSE:DIS
What is Free Cash Flow?

Gross Margin

Huanxi Media Group Ltd
-541.7%
DIS
37.1%

Operating Margin

Huanxi Media Group Ltd
-1 065.3%
DIS
14.6%

Net Margin

Huanxi Media Group Ltd
-763.1%
DIS
9.5%

FCF Margin

Huanxi Media Group Ltd
2.3%
DIS
11.6%

ROE

Huanxi Media Group Ltd
-20%
DIS
8.7%

ROA

Huanxi Media Group Ltd
-12.5%
DIS
4.5%

ROIC

Huanxi Media Group Ltd
-21.3%
DIS
7%

ROCE

Huanxi Media Group Ltd
-27.2%
DIS
8.3%

Solvency Comparison

Balance Sheet Comparison

Stocks Performance

Stocks Performance
1003 vs DIS

Loading

Performance Gap
1003 vs DIS

Loading
1003
DIS
Difference
www.alphaspread.com

Performance By Year
1003 vs DIS

Loading
1003
DIS
Add Stock
Not Sure Which Stock Wins?
Let AI Decide
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Compare 1003 to other stocks
Unlock Full Access to Alpha Spread
Create Free Account