Huya Inc. (HUYA) intrinsic value & 10-year financials
Huya Inc. (HUYA) has a Graham intrinsic value of $80.05 per share. Over the last 10 fiscal years revenue grew 26.3% a year to $6.5B, with an average return on invested capital of 53.1%.
- Graham intrinsic value
- $80.05
- Revenue (FY2025)
- $6.5B
- Revenue growth (10-yr CAGR)
- 26.3%
- ROIC (10-yr avg)
- 53.1%
- Free cash flow (FY2025)
- -$344.0M
HUYA 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $6.5B | -$112.6M | -$0.49 | -$344.0M | -2.5% | -3.1% |
| FY2024 | $6.1B | -$48.0M | -$0.21 | -$92.0M | -3.1% | -2.3% |
| FY2023 | $7.0B | -$204.5M | -$0.84 | -$155.3M | -6.3% | -4.4% |
| FY2022 | $9.2B | -$486.7M | -$2.02 | -$593.6M | -7.7% | -7.5% |
| FY2021 | $11.4B | $583.5M | $2.41 | $288.0M | -0.3% | -0.4% |
| FY2020 | $10.9B | $884.2M | $3.71 | $1.2B | 6.6% | 8.5% |
| FY2019 | $8.4B | $468.2M | $2.02 | $1.9B | 3.1% | 3.4% |
| FY2018 | $4.7B | -$1.9B | -$15.02 | $642.7M | 0.6% | 0.5% |
| FY2017 | $2.2B | -$81.0M | -$1.01 | $205.3M | -4.3% | 155.4% |
| FY2016 | $796.9M | -$625.6M | — | -$420.5M | -78.6% | 380.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
HUYA Inc. is a consistent compounder, expanding top-line revenue at 26.3% annually over the past decade.
HUYA Inc. has historically struggled to out-earn its cost of capital, averaging just -0.6% ROIC.
HUYA Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, HUYA Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $80.05 per share.