| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | ‡‡‡‡‡ |
|
| 2025 | 3.33 |
—
|
| 2024 | ‡‡‡‡‡ |
|
| 2023 | 1.22 |
—
—
—
|
| 2022 | 2.09 |
—
—
—
—
—
|
| 2021 | 4.27 |
—
—
—
—
—
—
—
—
—
|
| 2020 | 1.35 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 3,685.64 | 2,186.42 | 1,209.26 | 1,416.72 |
| Receivables | 130.70 | 121.86 | 154.44 | 169.75 |
| Inventory | — | — | — | — |
| Other | 0.81 | 0.47 | 0.11 | 0.56 |
| 4,072.64 | 2,556.28 | 1,619.37 | 1,896.48 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 66.76 | 84.02 | 71.55 | 64.50 |
| ST’ Debt | 457.72 | 34.85 | 10.67 | 43.91 |
| Other | 8.58 | 5.41 | 29.88 | 45.05 |
| 3,086.41 | 2,674.09 | 873.97 | 945.84 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 555.70 | 590.75 | — | — |
—
|
| ’25 | 494.35 | 507.76 | 540.22 | 581.92 |
2,124.25
|
| ’24 | 564.56 | 565.13 | 558.65 | 549.45 |
2,237.79
|
| ’23 | 583.63 | 547.33 | 567.07 | 569.84 |
2,267.87
|
| ’22 | 623.78 | 596.10 | 586.73 | 604.91 |
2,411.52
|
| ’21 | 643.08 | 661.71 | 650.55 | 663.71 |
2,619.05
|
| ’20 | 341.97 | 473.53 | 534.42 | 568.23 |
1,918.14
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | 302.33 |
302.33
|
| ’24 | — | — | — | 308.66 |
308.66
|
| ’23 | — | — | — | 295.58 |
295.58
|
| ’22 | — | — | — | 316.49 |
316.49
|
| ’21 | — | — | — | 210.42 |
210.42
|
| ’20 | — | — | — | 495.15 |
495.15
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | — | — | — | 166.44 |
166.44
|
| ’24 | — | — | — | 224.88 |
224.88
|
| ’23 | — | — | — | 217.40 |
217.40
|
| ’22 | — | — | — | 254.78 |
254.78
|
| ’21 | — | — | — | 28.78 |
28.78
|
| ’20 | — | — | — | 343.02 |
343.02
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1.00 | 1.01 | — | — |
—
|
| ’25 | 35.72 | 1.13 | 1.15 | 1.03 |
39.37
|
| ’24 | 0.69 | 0.83 | 1.05 | (5.67) |
(2.55)
|
| ’23 | 0.35 | 2.02 | 1.86 | 0.74 |
4.90
|
| ’22 | (0.41) | 0.23 | 6.28 | (5.38) |
1.59
|
| ’21 | (0.68) | (1.43) | 0.07 | 0.85 |
(1.14)
|
| ’20 | 0.63 | 12.13 | 3.82 | (0.05) |
18.39
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.38 | 24.12 | 27.88 | 37.53 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 55.14 | 43.20 | 42.88 | 67.85 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6,681 | 6,292 | 5,815 | 5,421 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.36 | 0.36 | 0.38 | 0.39 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,411.52 | 2,267.87 | 2,237.79 | 2,124.25 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.34% | 35.85% | 36.03% | 35.90% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 634.57 | 287.98 | (227.52) | 216.12 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.31% | 12.70% | (10.17%) | 10.17% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 101.57 | 272.42 | (242.64) | 211.30 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 148.60 | 119.96 | 90.91 | 93.13 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.51 | 34.66 | 38.65 | 40.38 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 1.66 | 5.35 | (2.55) | 39.86 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.40 | 4.52 | 5.33 | 5.75 | ‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.86) | (1.19) | (1.45) | (2.58) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.54 | 3.32 | 3.88 | 3.16 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 75.19 | 80.84 | 82.22 | 125.02 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 71.97 | 65.43 | 57.89 | 52.61 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 22.52 | 6.27 | 0.00 | 1.64 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.05 | 0.98 | 1.08 | 1.60 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.47 | 0.42 | 0.51 | 0.52 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.37) | (0.44) | 0.12 | 1.04 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.80) | (1.17) | 0.37 | 2.56 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 316.49 | 295.58 | 308.66 | 302.33 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (61.71) | (78.18) | (83.78) | (135.88) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 254.78 | 217.40 | 224.88 | 166.44 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,572.97 | 986.23 | (117.81) | 745.41 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 873.53 | 457.72 | 34.85 | 10.67 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3,415.21) | (3,227.92) | (2,151.56) | (1,198.59) | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5,411.37 | 5,290.02 | 4,759.76 | 6,576.70 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.31% | 3.96% | (1.84%) | 27.81% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.59% | 0.87% | (9.72%) | 0.65% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.18% | 6.49% | (2.94%) | 37.00% | ‡‡‡‡‡ | — | — |
ROE
|
JOYY Inc., a pioneer in live streaming through its YY platform in China and BIGO internationally, has endured a rollercoaster decade of explosive growth, regulatory crackdowns, and strategic shifts, culminating in a 75% stock drawdown from 2021 highs. Trading at levels implying 5% to 59% upside to analyst targets, the stock reflects moderate optimism despite China’s tech headwinds. Fundamentals show a mature business with stabilizing margins (gross margins up 28% relatively since 2020 lows), decelerating but potentially rebounding revenue, and a fortress balance sheet boasting $2.15 billion in net cash—offering substantial downside protection and undervaluation signals like 0.12x EV/Sales and 0.51x PB.
Profitability has been volatile, with EPS swings tied to one-offs and regs, yet core free cash flow per share remains robust at $3.88, supporting buybacks that have halved share count. Historical patterns reveal stock highs aligning with peak EPS and revenue per share growth, while lows mirrored contractions—setting the stage for re-rating if China stabilizes and BIGO scales.
Forward models project a near-term revenue dip to $2.11 billion in 2025 before 19% growth to 2027, with EPS surging 252% to $3.88 next year. Base-case scenarios offer 15% annualized returns via 10% FCF yield, with bulls eyeing 59% upside on international momentum and bears risking retests of 2022 lows amid regs. This cash-backed skew demands patience for revenue-margin inflection.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.