Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1.74 USD | 0.00% | -0.57% | +7.41% |
06-04 | Xunlei Launching New $20 Million Share-Buyback Program | MT |
06-04 | Xunlei Limited announces an Equity Buyback for $20 million worth of its shares. | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 228.5 | 332.3 | 193.3 | 134.7 | 121 | 105.8 |
Enterprise Value (EV) 1 | -90.99 | 87.17 | -39.87 | -84.16 | -107.4 | -143.1 |
P/E ratio | -5.8 x | -6.13 x | -14.1 x | 115 x | 5.71 x | 7.45 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.99 x | 1.84 x | 1.04 x | 0.56 x | 0.35 x | 0.29 x |
EV / Revenue | -0.39 x | 0.48 x | -0.21 x | -0.35 x | -0.31 x | -0.39 x |
EV / EBITDA | 2.92 x | -1.76 x | 9.01 x | -15.8 x | -7.67 x | -29.5 x |
EV / FCF | 2.48 x | -2.09 x | 5.03 x | -9.51 x | 11.8 x | -6.42 x |
FCF Yield | 40.3% | -47.9% | 19.9% | -10.5% | 8.49% | -15.6% |
Price to Book | 0.66 x | 1.12 x | 0.66 x | 0.45 x | 0.38 x | 0.32 x |
Nbr of stocks (in thousands) | 67,198 | 67,822 | 66,880 | 66,992 | 66,496 | 65,317 |
Reference price 2 | 3.400 | 4.900 | 2.890 | 2.010 | 1.820 | 1.620 |
Announcement Date | 29/04/19 | 28/04/20 | 26/04/21 | 28/04/22 | 26/04/23 | 23/04/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 230.6 | 180.7 | 186.4 | 238.8 | 341.5 | 363.7 |
EBITDA 1 | -31.16 | -49.59 | -4.427 | 5.328 | 14 | 4.851 |
EBIT 1 | -37.98 | -56.61 | -14.92 | -2.12 | 10.25 | -0.677 |
Operating Margin | -16.47% | -31.34% | -8.01% | -0.89% | 3% | -0.19% |
Earnings before Tax (EBT) 1 | -40.88 | -48.74 | -12.99 | 0.983 | 25.42 | 18.4 |
Net income 1 | -39.28 | -53.17 | -13.84 | 1.191 | 21.46 | 14.22 |
Net margin | -17.03% | -29.43% | -7.43% | 0.5% | 6.28% | 3.91% |
EPS 2 | -0.5863 | -0.8000 | -0.2051 | 0.0175 | 0.3190 | 0.2175 |
Free Cash Flow 1 | -36.66 | -41.74 | -7.924 | 8.846 | -9.122 | 22.29 |
FCF margin | -15.9% | -23.1% | -4.25% | 3.7% | -2.67% | 6.13% |
FCF Conversion (EBITDA) | - | - | - | 166.02% | - | 459.55% |
FCF Conversion (Net income) | - | - | - | 742.71% | - | 156.71% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 29/04/19 | 28/04/20 | 26/04/21 | 28/04/22 | 26/04/23 | 23/04/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 319 | 245 | 233 | 219 | 228 | 249 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -36.7 | -41.7 | -7.92 | 8.85 | -9.12 | 22.3 |
ROE (net income / shareholders' equity) | -11.2% | -16.7% | -4.83% | 0.37% | 7% | 4.52% |
ROA (Net income/ Total Assets) | -4.8% | -8.04% | -2.22% | -0.31% | 1.42% | -0.09% |
Assets 1 | 818.1 | 661.3 | 623.6 | -384.9 | 1,514 | -15,684 |
Book Value Per Share 2 | 5.130 | 4.380 | 4.370 | 4.500 | 4.770 | 5.020 |
Cash Flow per Share 2 | 1.830 | 2.400 | 2.050 | 1.830 | 2.730 | 2.640 |
Capex 1 | 4.06 | 14.7 | 13.6 | 13.2 | 15 | 3.99 |
Capex / Sales | 1.76% | 8.12% | 7.27% | 5.53% | 4.38% | 1.1% |
Announcement Date | 29/04/19 | 28/04/20 | 26/04/21 | 28/04/22 | 26/04/23 | 23/04/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+7.41% | 113M | |
-13.48% | 191B | |
+3.71% | 167B | |
+4.72% | 158B | |
+1.67% | 97.42B | |
+52.59% | 92.57B | |
+17.49% | 84.74B | |
+1.97% | 76.34B | |
-0.76% | 46.78B | |
-32.52% | 43.24B |
- Stock Market
- Equities
- XNET Stock
- Financials Xunlei Limited