ZYBERNO
Stock Report
Updated Aug 31, 2026

Xunlei Ltd (XNET)

Technology • NASDAQ

$5.01

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
38.0/100
WEAK BUSINESS
Xunlei Ltd (XNET) scores 38/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
+24.0%
Market Underestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.03x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):EXCELLENT (58.8%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Xunlei Ltd (XNET) stock report — Zyberno Score 38/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, Xunlei Ltd (XNET) shows a Brina Gap of +24.0%, which strengthens the case: based on the company's ROIC (58.8%) and reinvestment rate (6.9%), the business can fundamentally grow at 4.0% — but the current enterprise value implies the market expects -20.0%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:5.01
Market Cap:$323.40M

Valuation Multiples (3)

P/B Ratio:0.24x
P/S Ratio:0.70x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$286.12M
Ev Ebitda Ratio:0.27x
Pfcf Ratio:11.83x

Price Action & Momentum (3)

Momentum Percentile:76 / 100
% of 52-Week High:45.4%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:6.9%
Fundamental Growth Rate (g):4.0%
Market-Implied Growth Rate:-20.0%

Margin Analysis (1)

Ebitda Margin:228.3%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.92x
Quick Ratio:1.92x
Cash Ratio:0.75x

Leverage Analysis (3)

Debt To Equity Ttm:0.03x
Debt-to-Equity Ratio:0.03x
Debt To Ebitda:0.11x

Coverage Ratios (2)

Interest Coverage Ratio:616.21x
Times Interest Earned:616.21

Capital Structure (4)

Working Capital:191,223,000.00
Cash And Cash Equivalents:157,020,000.00
Long Term Debt:$38.41M
Net Debt:-$37.27M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$460.43M
Cost Of Revenue Ttm:$242.89M

Profitability Breakdown (2)

$217.54M$1.05B

Bottom Line Performance (3)

$1.05B
Income Before Tax:$1.05B
Ebitda Ttm:1,051,295,000.00

Operating Expenses (5)

Operating Expenses:210,912,000.00
R And D Expense:80,040,000.00
Sga Expense:44,874,000.00
Income Tax Expense:-$1.29M
Interest Expense:1,698,000.00

Expense Ratios (3)

R And D To Revenue Percentage:17.4%
Sga To Revenue Percentage:9.7%
Ebitda Margin:228.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$1.63B
Current Assets:$399.67M
Ppe Net:54,784,000.00
Goodwill:39,164,000.00
Intangible Assets:$32.72M

Liability Structure (4)

Total Liabilities:259,406,000.00
Current Liabilities:208,450,000.00
Long Term Debt:$38.41M
Short Term Debt:$81.33M

Equity & Capital (3)

Equity:$1.37B
Retained Earnings:$900.99M
Common Stock:1,000,000,000.00

Working Capital Items (3)

Accounts Receivable:68,413,000.00
Inventory:403,000.00
Accounts Payable:41,965,000.00

Special Items (2)

Contract Liabilities:43,107,000.00
Stock Based Compensation:3,840,000.00
C. Cash Flow Analysis

Operating Activities (2)

$32.48M$27.13M

Investment Activities (1)

Investing Cash Flow:-$99.10M

Financing Activities (3)

Financing Cash Flow:$45.48M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:4,970,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$16.24

Revenue & Cash Per Share (2)

Sales Per Share Ttm:7.13
Operating Cash Flow Per Share:$0.50

Book Value & Capital (2)

Book Value Per Share:$21.26
Cash Per Share:2.43

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.28x
Working Capital Turnover Ttm:2.41x

Receivables Management (2)

Receivables Turnover Ttm:6.73x
Days Sales Outstanding Ttm:54.23

Inventory Management (2)

Inventory Turnover Ttm:602.69x
Days Inventory Outstanding Ttm:0.61

Payables & Cash Cycle (2)

Days Payable Outstanding:63.06
Cash Conversion Cycle:-8.22
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:100.00
Quality Score:80.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:6.9%
Fundamental Growth Rate (g):4.0%
Market-Implied Growth Rate:-20.0%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:XNET
Company Name:Xunlei Ltd
Sector:Technology
Industry:Software
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:64.55M
Shares Outstanding Basic:311.44M
Shares Outstanding Diluted:316.46M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-31 00:08:31 UTC
Data Timestamp:2026-08-18T05:21:30.778999
Scroll to Top