Saturday 17 October 2026 Export JOYY’s income statement to Excel — free account

JOYY Inc. Sponsored ADR

JOYY Communication Services Internet Content & Information

JOYY Inc. Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, down 5.07% from fiscal 2024. In the quarter to June 2026, revenue grew 16.4%, EPS fell 10.4%, free cash flow grew 43.7% and total debt rose 162.2%, each against the same quarter a year earlier.

82.61 0.55 −0.66%

Follow JOYY

Alert me

Market cap: $2.7B
P/E: 19.4×
Fwd P/E: 17.5×
Dividend yield: 0.00%
F-score: 7/9
Altman Z: 3.39
Beneish M: −0.80
Dividend safety: 49/100

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 34.82%

Capital & Financial Ratios $m

Market Cap 2,720.00

Revenue 2,268.59

Net Income 211.30

Free Cash Flow 1,044.76

Net Debt (1,372.81)

Current Ratio 2.01

Debt/Equity 0.01

P/E ratio 19.44

Fwd P/E 17.50

P/S ratio 1.82

P/B ratio 0.64

Past 5Y EPS Growth 16.44%

This Y EPS Growth 0.04%

Next Y EPS Growth 20.52%

Next Y revenue growth 12.46%

Next 5Y EPS Growth 10.95%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 83.64%

10-year low 10-year high

P/S against its own 10 years 57.69%

10-year low 10-year high

P/B against its own 10 years 43.60%

10-year low 10-year high

EV/Sales against its own 10 years 50.62%

10-year low 10-year high

EV/FCF against its own 10 years 56.82%

10-year low 10-year high

Dividends

Payout Ratio 0.00

Annual Dividend Rate 0.00

Annual Dividend Yield 0.00%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	Powerpack
2025	3.33	0.93
2024	Powerpack
2023	1.22	0.51 0.51 0.20
2022	2.09	0.05 0.51 0.51 0.51 0.51
2021	4.27	0.02 0.51 0.51 0.06 0.51 0.04 0.51 2.01 0.11
2020	1.35	0.31 0.51 0.42 0.11

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	3,686	2,186	1,209	1,417
Receivables	131	122	154	170
Inventory	—	—	—	—
Other	1	0	0	1
	4,073	2,556	1,619	1,896

	2023	2024	2025	Q'26
Payables	67	84	72	65
ST’ Debt	458	35	11	44
Other	9	5	30	45
	3,086	2,674	874	946

Compound Annual Growth %

	10y	5y	3y
Sales	8.84%	2.06%	(4.14%)
Cash Flow	0.72%	(9.40%)	(1.52%)
Earnings	29.38%	8.84%	159.89%
Book Value	29.12%	1.05%	6.72%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	556	591	—	—	—
’25	494	508	540	582	2,124
’24	565	565	559	549	2,238
’23	584	547	567	570	2,268
’22	624	596	587	605	2,412
’21	643	662	651	664	2,619
’20	342	474	534	568	1,918

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	302	302
’24	—	—	—	309	309
’23	—	—	—	—	296
’22	—	—	—	—	316
’21	—	—	—	—	210
’20	—	—	—	—	495

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	302	166
’24	—	—	—	309	225
’23	—	—	—	296	217
’22	—	—	—	316	255
’21	—	—	—	210	29
’20	—	—	—	495	343

Fiscal quarters ending in the months shown.

EPS $

	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	0.96	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

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	31.07	37.81	55.55	51.00	41.33	39.11	21.38	24.12	27.88	37.53	Analyst estimates 2026–2028 Powerpack
	High	63.96	123.48	142.97	88.85	108.21	148.88	55.14	43.20	42.88	67.85
People
People	Employees	3,355	3,336	4,325	9,273	7,931	7,449	6,681	6,292	5,815	5,421
	Revenue/emp, $m	0.35	0.53	0.53	0.40	0.24	0.35	0.36	0.36	0.38	0.39
Income, $m
Income, $m	Revenue	1,182	1,782	2,293	3,674	1,918	2,619	2,412	2,268	2,238	2,124
	Gross margin, %	37.79	39.40	36.45	32.95	28.15	31.99	35.34	35.85	36.03	35.90
	EBT	257	444	369	604	14	(78)	635	288	(228)	216
	EBT margin, %	21.74	24.94	16.08	16.45	0.71	(2.96)	26.31	12.70	(10.17)	10.17
	Net income	218	386	308	531	1,380	(94)	102	272	(243)	211
	Depreciation	43	37	32	155	187	176	149	120	91	93
Per share, $
Per share, $	Revenue	20.96	30.04	35.80	47.58	23.95	33.53	33.51	34.66	38.65	40.38
	Earnings	3.89	6.46	3.73	6.29	18.40	(1.14)	1.66	5.35	(2.55)	39.86
	Cash flow	6.19	9.63	10.14	8.52	6.18	2.69	4.40	4.52	5.33	5.75
	Capex	(0.61)	(1.29)	(0.89)	(2.27)	(1.90)	(2.33)	(0.86)	(1.19)	(1.45)	(2.58)
	Free cash flow	5.58	8.35	9.25	6.25	4.28	0.37	3.54	3.32	3.88	3.16
	Book value	12.93	29.12	48.55	71.46	77.91	71.22	75.19	80.84	82.22	125.02
	Shares, m	56	59	64	77	80	78	72	65	58	53
Valuation, ×
Valuation, ×	P/E	9.81	19.40	15.71	7.41	4.65	0.00	22.52	7.60	0.00	1.64
	P/S	1.88	4.04	1.67	1.11	3.34	1.35	1.05	0.98	1.08	1.60
	P/B	3.05	4.17	1.23	0.74	1.03	0.64	0.47	0.42	0.51	0.52
	EV/Sales	1.91	3.25	0.77	0.27	1.93	(0.08)	(0.37)	(0.44)	0.12	1.04
	EV/FCF	4.14	5.89	1.28	0.60	2.49	(0.21)	(0.80)	(1.17)	0.21	2.11
Cash, $m
Cash, $m	Operating cash flow	349	572	649	658	495	210	316	296	309	302
	Capex	(34)	(76)	(57)	(176)	(152)	(182)	(62)	(78)	(84)	(136)
	Free cash flow	314	495	592	483	343	29	255	217	225	166
Balance, $m
Balance, $m	Working capital	184	1,073	1,838	3,040	2,957	2,558	1,573	986	(118)	745
	Total debt	399	91	1	799	892	935	874	458	35	11
	Net debt	(369)	(1,406)	(2,080)	(3,071)	(2,710)	(3,750)	(3,415)	(3,228)	(2,152)	(1,199)
	Shareholders’ equity	729	1,727	3,109	5,518	6,241	5,562	5,411	5,290	4,760	6,577
Returns, %
Returns, %	ROA	17.28	21.10	8.00	8.63	17.61	(1.04)	1.31	3.96	(1.84)	27.81
	ROIC	44.30	80.70	23.32	3.92	(7.20)	(3.68)	1.59	0.87	(9.72)	0.65
	ROE	35.41	31.20	9.88	11.25	23.35	(1.52)	2.18	6.49	(2.94)	37.00

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
BILI Bilibili Inc. Sponsored ADR	$4.9B	26.5×	29.7×	+15.10% (above 0%: growing)	+71.43% (above 0%: growing)	+130.65% (above 0%: growing)	37.22%	4.70%	Compare
RUM RUM Group Inc.	$3.1B	— (loss-making)	— (loss-making)	+60.92% (above 0%: growing)	n/m	−455.57% (below 0%: shrinking)	24.18%	(175.35%)	Compare
PPLI People Incorporated	$3.0B	8.5×	— (loss-making)	−1.47% (below 0%: shrinking)	+156.82% (above 0%: growing)	+409.02% (above 0%: growing)	64.16%	(3.27%)	Compare
JOYY JOYY Inc. Sponsored ADR	$2.7B	19.4×	17.5×	+16.35% (above 0%: growing)	−10.43% (below 0%: shrinking)	+43.68% (above 0%: growing)	34.13%	2.34%
ATHM Autohome Inc.	$2.4B	17.4×	15.5×	−28.06% (below 0%: shrinking)	−31.91% (below 0%: shrinking)	−78.57% (below 0%: shrinking)	77.13%	10.85%	Compare
STUB StubHub Holdings, Inc.	$2.2B	— (loss-making)	18.9×	+33.18% (above 0%: growing)	n/m	+3,087.09% (above 0%: growing)	78.47%	3.40%	Compare
DJT Trump Media & Technology Group Corp.	$2.1B	— (loss-making)	—	+89.03% (above 0%: growing)	n/m	−1,903.38% (below 0%: shrinking)	70.06%	(9,792.42%)	Compare
GENI Genius Sports Limited	$1.8B	— (loss-making)	— (loss-making)	+64.68% (above 0%: growing)	n/m	−451.90% (below 0%: shrinking)	32.63%	(28.42%)	Compare
OPRA Opera Limited Sponsored ADR	$1.6B	10.6×	15.6×	+24.57% (above 0%: growing)	+72.22% (above 0%: growing)	−35.11% (below 0%: shrinking)	64.54%	14.55%	Compare
Median of peers	$2.3B	14.0×	17.3×	+28.88%	+71.83%	−56.84%	64.35%	0.07%

All 77 Internet Content & Information stocks →