External broker reports(aggregated public sources), CMB International

CMB International

External broker reports(aggregated public sources)

Incorporated in Hong Kong, supported by the mainland and targeting in global market, CMB International Capital Corporation Limited (“CMBI”) is an integrated financial institution providing comprehensive and professional services. As a wholly-owned subsidiary of China Merchants Bank ("CMB"), by leveraging on the Group’s synergy and coordination in domestic and overseas markets, as well as CMB’s strong resources and outstanding social reputation, CMBI and its subsidiaries have been actively implementing diversified business strategies and set up an overall layout of main business segments including Corporate Finance, Asset Management, Wealth Management, Global Markets and Structured Finance, etc. Adhering to the philosophy of “being clients oriented and increasing our own values by the way of creating value for clients”, CMBI endeavors to provide quality and integrated financial services to institutional, corporate and individual customers both domestic and overseas including Hong Kong IPO sponsorship and underwriting, share placement and rights issue for listed companies, financial advisors, bonds issuance services, asset management, direct investment, wealth management, equity sales and trading, etc.

Equity Bottom-Up

<ul><li>Huya delivered upbeat 4Q22 results (with in-line rev and better margin), but 1Q23E guidance muted on seasonality and epidemic (forecasting rev -13% QoQ).</li><li>We suggest to look beyond soft 1Q23E, and expect livestreaming to resume positive growth in 2H23E (forecasting -5% YoY in FY23E), backed by: 1) a rebase after the regulatory change in livestreaming in June last year; 2) macro recovery after China’s reopening; and 3) new blockbuster game launch.</li><li>With continuous cost control and license rearrangement, we keep positive on its margin improvement ahead, forecasting its net loss to narrow to RMB146mn in FY23E and expect to turn profitability at group level in FY24E.</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Huya delivered upbeat 4Q22 results (with in-line rev and better margin), but 1Q23E guidance muted on seasonality and epidemic (forecasting rev -13% QoQ).We suggest to look beyond soft 1Q23E, and expect livestreaming to resume positive growth in 2H23E (forecasting -5% YoY in FY23E), backed by: 1) a rebase after the regulatory change in livestreaming in June last year; 2) macro recovery after China’s reopening; and 3) new blockbuster game launch.With continuous cost control and license rearrangement, we keep positive on its margin improvement ahead, forecasting its net loss to narrow to RMB146mn in FY23E and expect to turn profitability at group level in FY24E.Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Huya Inc. (HUYA US) – Moving into mild recovery in 2H23E

<ul><li>We expect Huya to deliver upbeat margin in 4Q22E, despite muted livestreaming disrupted by epidemic outbreak which is well priced in.</li><li>We suggest to look beyond soft 1Q23E owing to weak seasonality &amp; epidemic, and expect 2H23E livestreaming to resume positive growth, backed by: 1) a rebase after the regulatory change in livestreaming in June last year; 2) macro recovery after reopening; and 3) new blockbuster game launch.</li><li>After rearrangement of LoL tournament licensing in Jan 2023, we are more positive on Huya’s margin expansion ahead (forecasting narrowing loss in FY23E and group profit in FY24E). </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

We expect Huya to deliver upbeat margin in 4Q22E, despite muted livestreaming disrupted by epidemic outbreak which is well priced in.We suggest to look beyond soft 1Q23E owing to weak seasonality &amp; epidemic, and expect 2H23E livestreaming to resume positive growth, backed by: 1) a rebase after the regulatory change in livestreaming in June last year; 2) macro recovery after reopening; and 3) new blockbuster game launch.After rearrangement of LoL tournament licensing in Jan 2023, we are more positive on Huya’s margin expansion ahead (forecasting narrowing loss in FY23E and group profit in FY24E). Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

HUYA (HUYA US) – Clear Margin Improvement

<ul><li>HUYA reported better-than-expected 3Q22 results, with upbeat topline and bottom line. Rev -20% YoY, 4% above consensus.</li><li>Non-GAAP GPM was 14.4% (vs. consensus of 7.6%), mainly attributable to lower revenue-sharing fees and content costs.</li><li>Non-GAAP NP recorded at RMB106mn, ahead of consensus at -RMB31mn, backed by higher GPM and effective opex control.</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

HUYA reported better-than-expected 3Q22 results, with upbeat topline and bottom line. Rev -20% YoY, 4% above consensus.Non-GAAP GPM was 14.4% (vs. consensus of 7.6%), mainly attributable to lower revenue-sharing fees and content costs.Non-GAAP NP recorded at RMB106mn, ahead of consensus at -RMB31mn, backed by higher GPM and effective opex control.Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Huya Inc. (HUYA US) – Looking beyond soft 4Q22E

United States

HUYA Inc. operates as a game live streaming platform. The Company offers interactive video broadcast services including e-sports, music, reality show, entertainment genres, talent shows, and anime and outdoor activities. HUYA serves customers in China.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

HUYA (HUYA US)

Huya Inc. (HUYA US) – Moving into mild recovery in 2H23E

Huya delivered upbeat 4Q22 results (with in-line rev and better margin), but 1Q23E guidance muted on seasonality and epidemic (forecasting rev -13%...

CMB International

HUYA (HUYA US) – Clear Margin Improvement

We expect Huya to deliver upbeat margin in 4Q22E, despite muted livestreaming disrupted by epidemic outbreak which is well priced in.

CMB International

Huya Inc. (HUYA US) – Looking beyond soft 4Q22E

HUYA reported better-than-expected 3Q22 results, with upbeat topline and bottom line. Rev -20% YoY, 4% above consensus. Non-GAAP GPM was 14.4% (vs....

CMB International

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)