image
Communication Services - Entertainment - NYSE - CN
$ 3.11
-1.27 %
$ 700 M
Market Cap
-103.67
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one HUYA stock under the worst case scenario is HIDDEN Compared to the current market price of 3.11 USD, HUYA Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one HUYA stock under the base case scenario is HIDDEN Compared to the current market price of 3.11 USD, HUYA Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one HUYA stock under the best case scenario is HIDDEN Compared to the current market price of 3.11 USD, HUYA Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart HUYA

image
$4.6$4.6$4.4$4.4$4.2$4.2$4.0$4.0$3.8$3.8$3.6$3.6$3.4$3.4$3.2$3.2$3.0$3.0$2.8$2.815 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
6.08 B REVENUE
-13.09%
-190 M OPERATING INCOME
57.26%
-48 M NET INCOME
76.55%
0 OPERATING CASH FLOW
100.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
100.00%
1.5 B REVENUE
-2.72%
-92.7 M OPERATING INCOME
-186.70%
-172 M NET INCOME
-729.27%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet HUYA Inc.
image
Current Assets 6.09 B
Cash & Short-Term Investments 5.26 B
Receivables 76 M
Other Current Assets 748 M
Non-Current Assets 3.48 B
Long-Term Investments 1.91 B
PP&E 824 M
Other Non-Current Assets 745 M
55.02 %7.82 %19.97 %8.61 %7.79 %Total Assets$9.6b
Current Liabilities 1.94 B
Accounts Payable 66.6 M
Short-Term Debt 28.6 M
Other Current Liabilities 1.84 B
Non-Current Liabilities 79.2 M
Long-Term Debt 20 M
Other Non-Current Liabilities 59.2 M
3.30 %91.35 %2.93 %Total Liabilities$2.0b
EFFICIENCY
Earnings Waterfall HUYA Inc.
image
Revenue 6.08 B
Cost Of Revenue 5.27 B
Gross Profit 809 M
Operating Expenses 999 M
Operating Income -190 M
Other Expenses -142 M
Net Income -48 M
7b7b6b6b5b5b4b4b3b3b2b2b1b1b00(1b)(1b)6b(5b)809m(999m)(190m)142m(48m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
13.32% GROSS MARGIN
13.32%
-3.12% OPERATING MARGIN
-3.12%
-0.79% NET MARGIN
-0.79%
-0.64% ROE
-0.64%
-0.50% ROA
-0.50%
-3.45% ROIC
-3.45%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis HUYA Inc.
image
2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -48 M
Depreciation & Amortization 101 M
Capital Expenditures 0
Stock-Based Compensation 64.5 M
Change in Working Capital 0
Others -16.6 M
Free Cash Flow 0
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets HUYA Inc.
image
Wall Street analysts predict an average 1-year price target for HUYA of $5.62 , with forecasts ranging from a low of $4.7 to a high of $6 .
HUYA Lowest Price Target Wall Street Target
4.7 USD 51.13%
HUYA Average Price Target Wall Street Target
5.62 USD 80.71%
HUYA Highest Price Target Wall Street Target
6 USD 92.93%
Price
Max Price Target
Min Price Target
Average Price Target
6666555544443333May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
1.43 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.801.801.601.601.401.401.201.201.001.000.800.800.600.600.400.400.200.200.000.000.661.431.081.741.432024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 18
6. Ownership
Insider Ownership HUYA Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
HUYA Inc. Provides Update on Share Repurchase Program GUANGZHOU, China , March 21, 2025 /PRNewswire/ -- HUYA Inc. ("Huya" or the "Company") (NYSE: HUYA), a leading game live streaming platform in China, today provided an update on its ongoing share repurchase program in response to investor inquiry. As previously disclosed, under this program, the Company is authorized to repurchase up to US$100 million of its American depositary shares ("ADSs") or ordinary shares until March 31, 2026. prnewswire.com - 1 month ago
HUYA: Massive Dividends Plan Announced, Maintain 'Buy' HUYA's Q4 FY2024 results show a 2.2% revenue decline but a significant 100% growth in game-related services, supporting my continued "buy" rating. Despite a stock drop of 18% post-earnings, HUYA's $400 million dividend plan and share repurchase program offer a 52% shareholder yield over three years. Concerns arise from HUYA's shareholder structure, with Tencent holding 66% and management having minimal stock, potentially misaligning interests with other shareholders. seekingalpha.com - 1 month ago
HUYA Inc. Announces Ex-dividend Date for Recently Announced Cash Dividend GUANGZHOU, China , March 20, 2025 /PRNewswire/ -- HUYA Inc. ("Huya" or the "Company") (NYSE: HUYA), a leading game live streaming platform in China, today announced that the New York Stock Exchange ("NYSE") has set July 1, 2025 as the ex-dividend date for the Company's cash dividend to be paid in 2025 that was announced on March 18, 2025 as part of the Company's 2025-2027 Dividend Plan. As the cash dividend of US$1.47 per ordinary share, or US$1.47 per American depositary share ("ADS"), exceeds 25% of the Company's ADS price on the announcement date, the NYSE has determined that the ex-dividend date will be July 1, 2025, the first business day following the expected dividend payment date of June 30, 2025. prnewswire.com - 1 month ago
HUYA Inc. (HUYA) Q4 2024 Earnings Call Transcript HUYA Inc. (NYSE:HUYA ) Q4 2024 Earnings Conference Call March 18, 2025 6:00 AM ET Company Participants Hanyu Liu - Investor Relations Junhong Huang - Director, Acting Co-Chief Executive Officer and Senior Vice President Raymond Peng Lei - Acting Co-Chief Executive Officer and Chief Financial Officer Conference Call Participants Thomas Chong - Jefferies Nelson Cheung - Citi Ritchie Sun - HSBC Yiwen Zhang - China Renaissance Hanyu Liu Good day and good evening and thank you for standing by. Welcome to HUYA's Fourth Quarter and Fiscal Year 2024 Earnings Webinar. seekingalpha.com - 1 month ago
HUYA Inc. Reports Fourth Quarter and Fiscal Year 2024 Unaudited Financial Results and Announces Dividend Plan GUANGZHOU, China , March 18, 2025 /PRNewswire/ -- HUYA Inc. ("Huya" or the "Company") (NYSE: HUYA), a leading game live streaming platform in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2024. Fourth Quarter 2024 Highlights[1] Total net revenues were RMB1,495.8 million (US$204.9 million) for the fourth quarter of 2024, compared with RMB1,529.8 million for the same period of 2023. prnewswire.com - 1 month ago
HUYA Inc. to Report Fourth Quarter and Fiscal Year 2024 Financial Results on Tuesday, March 18, 2025 -Earnings Webinar Scheduled for 6:00 a.m. ET on March 18, 2025- GUANGZHOU, China , Feb. 25, 2025 /PRNewswire/ -- HUYA Inc. ("Huya" or the "Company") (NYSE: HUYA), a leading game live streaming platform in China, today announced that it will report its fourth quarter and fiscal year 2024 unaudited financial results on Tuesday, March 18, 2025, before the open of U.S. markets. prnewswire.com - 1 month ago
Are Investors Undervaluing HUYA (HUYA) Right Now? Here at Zacks, our focus is on the proven Zacks Rank system, which emphasizes earnings estimates and estimate revisions to find great stocks. Nevertheless, we are always paying attention to the latest value, growth, and momentum trends to underscore strong picks. zacks.com - 2 months ago
HUYA (HUYA) Upgraded to Buy: What Does It Mean for the Stock? HUYA (HUYA) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 2 months ago
HUYA (HUYA) Forms 'Hammer Chart Pattern': Time for Bottom Fishing? HUYA (HUYA) appears to have found support after losing some value lately, as indicated by the formation of a hammer chart. In addition to this technical chart pattern, strong agreement among Wall Street analysts in revising earnings estimates higher enhances the stock's potential for a turnaround in the near term. zacks.com - 4 months ago
HUYA Q3 Earnings: Solid Turnaround Progress HUYA's Q3 2024 results showed a 209.3% YoY growth in game-related services, offsetting the expected decline in live streaming revenue. Despite a 17% total return decline, HUYA's strategic transformation and potential future shareholder returns justify maintaining a "buy" rating. HUYA's stock trades below its tangible book value, presenting a classic Ben-Graham net-net investment opportunity. seekingalpha.com - 5 months ago
HUYA: Priced At Cash Is As Good As It Gets HUYA Inc.'s Q3 2024 results showed an EPS beat but revenue missed consensus, with live-streaming revenue down 26% y/y and gross margin contracting to 13.2%. China's soft macro environment and rising competition are pressuring HUYA's growth, making it a value trap rather than a value play. HUYA's valuation at 11x forward earnings is unjustified compared to Kuaishou's 9.4x, given Kuaishou's faster growth and more stable industry position. seekingalpha.com - 5 months ago
New Strong Buy Stocks for November 13th UBS, KINS, HUYA, PAYO and TOST have been added to the Zacks Rank #1 (Strong Buy) List on November 13, 2024. zacks.com - 5 months ago
8. Profile Summary

HUYA Inc. HUYA

image
COUNTRY CN
INDUSTRY Entertainment
MARKET CAP $ 700 M
Dividend Yield 0.00%
Description HUYA Inc., through its subsidiaries, operates game live streaming platforms in the People's Republic of China. Its platforms enable broadcasters and viewers to interact during live streaming. The company's live streaming content also covers other entertainment content, such as talent shows, anime, outdoor activities, live chats, online theatre, and other genres. In addition, it operates Nimo TV, a game live streaming platform in international markets. Further, the company provides online advertising, software development, internet value added, and cultural and creative services. The company was founded in 2014 and is headquartered in Guangzhou, China. HUYA Inc. is a subsidiary of Tencent Holdings Limited.
Contact Building A3, E-Park, Guangzhou, 511446 https://www.huya.com
IPO Date May 11, 2018
Employees 1345
Officers Mr. Junhong Huang Acting Co-Chief Executive Officer, Senior Vice President & Director Mr. Lei Peng Chief Financial Officer & Acting Co-Chief Executive Officer