Xunlei Ltd (NASDAQ: XNET)

Sector: Technology Industry: Software - Infrastructure CIK: 0001510593
Market Cap 475.19 Mn
P/B 0.30
P/E 0.37
P/S 1.18
ROIC (Qtr) -1.33
Div Yield % 0.00
Rev 1y % (Qtr) 57.73
Total Debt (Qtr) 70.54 Mn
Debt/Equity (Qtr) 0.04

About

Xunlei Ltd, also known as Xunlei Network Technology Co., Ltd, is a prominent player in the Chinese technology industry, with its ticker symbol being XNET. The company is renowned for its provision of distributed cloud services, which it delivers through a robust internet platform based on cloud technology. This platform enables users to swiftly access, manage, and consume digital media content on the internet. Xunlei's primary business activities encompass cloud acceleration, shared cloud computing, digital entertainment, and blockchain technology....

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 129.69M provide 4.48x coverage of short-term debt 28.94M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 1.76B provides 24.91x coverage of total debt 70.54M, indicating robust asset backing and low credit risk.
  • Tangible assets of 1.76B provide exceptional 38.39x coverage of deferred revenue 45.77M, showing strong service capability backing.
  • Short-term investments of 154.51M provide solid 1.37x coverage of other current liabilities 112.85M, indicating strong liquidity.
  • Long-term investments of 1.30B provide solid 31.22x coverage of long-term debt 41.60M, indicating strategic financial planning.

Bear case

  • Investment activities of 0 provide weak support for R&D spending of 76.88M, which is 0x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • High receivables of 84.47M relative to inventory of 872000 (96.86 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 0 provides insufficient coverage of deferred revenue obligations of 45.77M, which is 0x, raising concerns about future service delivery capabilities.
  • Long-term investments of 1.30B represent a high 23.12x of fixed assets 56.19M, indicating potential overexposure to financial assets versus operational capabilities.
  • Operating cash flow of 0 provides minimal -0x coverage of tax expenses of (10.28M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.20 2.69
EV to Cash from Ops. EV/CFO 12.10 28.91
EV to Debt EV to Debt 5.31 19.83
EV to EBIT EV/EBIT 0.30 -9.95
EV to EBITDA EV/EBITDA -42.69 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF 16.25 26.09
EV to Market Cap EV to Market Cap 0.79 0.36
EV to Revenue EV/Rev 0.93 -9.34
Price to Book Value [P/B] P/B 0.30 3.88
Price to Earnings [P/E] P/E 0.37 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) 997.82 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -3.19 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 8,163.76 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.00 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) 5,954.21 20.13
EBT Growth (1y) % EBT 1y % (Qtr) 6,218.42 14.16
EPS Growth (1y) % EPS 1y % (Qtr) 8,750.66 67.50
FCF Growth (1y) % FCF 1y % (Qtr) 0.00 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 21.56 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.22 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.72 1.22
Current Ratio Curr Ratio (Qtr) 2.02 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 -0.96
Interest Cover Ratio Int Coverage (Qtr) 997.82 -14.20
Times Interest Earned Times Interest Earned (Qtr) 997.82 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 -548.16
EBIT Margin % EBIT Margin % (Qtr) 313.06 -199.84
EBT Margin % EBT Margin % (Qtr) 312.75 -607.20
Gross Margin % Gross Margin % (Qtr) 49.60 51.88
Net Profit Margin % Net Margin % (Qtr) 315.30 -610.00