vs
杜克能源（HPK）与世纪互联（VNET）财务数据对比。点击上方公司名可切换其他公司
世纪互联的季度营收约是杜克能源的1.7倍（$362.7M vs $216.6M），世纪互联净利率更高（-10.7% vs -11.6%，领先1.0%），过去两年世纪互联的营收复合增速更高（17.4% vs -13.2%）
杜克能源公司是一家总部位于美国北卡罗来纳州夏洛特市的美国电力与天然气控股集团，为美国东部地区超过700万客户提供能源服务，在2024年《财富》美国500强榜单中位列第141位，是该公司有史以来获得的最高排名。
VNET Group即世纪互联，是中国领先的第三方中立数据中心服务商，提供机柜托管、云基础设施、混合云部署及网络管理等解决方案，服务覆盖科技、金融、零售等多领域企业客户，为企业数字化运营提供稳定的算力与网络支撑。
HPK vs VNET — 直观对比
营收规模更大
VNET
是对方的1.7倍
$216.6M
净利率更高
VNET
高出1.0%
-11.6%
两年增速更快
VNET
近两年复合增速
-13.2%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $216.6M | $362.7M |
| 净利润 | $-25.2M | $-38.7M |
| 毛利率 | — | 20.9% |
| 营业利润率 | -7.6% | 0.5% |
| 净利率 | -11.6% | -10.7% |
| 营收同比 | -23.3% | — |
| 净利润同比 | -380.7% | — |
| 每股收益（稀释后） | $-0.16 | — |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收HPKVNET
| Q4 25 | $216.6M | — | ||
| Q3 25 | $188.9M | $362.7M | ||
| Q2 25 | $200.4M | — | ||
| Q1 25 | $257.4M | $309.5M | ||
| Q4 24 | $282.6M | — | ||
| Q3 24 | $271.6M | $302.2M | ||
| Q2 24 | $275.3M | $274.4M | ||
| Q1 24 | $287.8M | $262.9M |
净利润HPKVNET
| Q4 25 | $-25.2M | — | ||
| Q3 25 | $-18.3M | $-38.7M | ||
| Q2 25 | $26.2M | — | ||
| Q1 25 | $36.3M | $-2.4M | ||
| Q4 24 | $9.0M | — | ||
| Q3 24 | $49.9M | $-2.1M | ||
| Q2 24 | $29.7M | $-1.1M | ||
| Q1 24 | $6.4M | $-22.0M |
毛利率HPKVNET
| Q4 25 | — | — | ||
| Q3 25 | — | 20.9% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 25.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 23.2% | ||
| Q2 24 | — | 21.3% | ||
| Q1 24 | — | 21.6% |
营业利润率HPKVNET
| Q4 25 | -7.6% | — | ||
| Q3 25 | 17.3% | 0.5% | ||
| Q2 25 | 21.7% | — | ||
| Q1 25 | 35.1% | 0.1% | ||
| Q4 24 | 26.1% | — | ||
| Q3 24 | 27.0% | 24.5% | ||
| Q2 24 | 31.7% | 0.2% | ||
| Q1 24 | 35.8% | 0.2% |
净利率HPKVNET
| Q4 25 | -11.6% | — | ||
| Q3 25 | -9.7% | -10.7% | ||
| Q2 25 | 13.1% | — | ||
| Q1 25 | 14.1% | -0.8% | ||
| Q4 24 | 3.2% | — | ||
| Q3 24 | 18.4% | -0.7% | ||
| Q2 24 | 10.8% | -0.4% | ||
| Q1 24 | 2.2% | -8.4% |
每股收益（稀释后）HPKVNET
| Q4 25 | $-0.16 | — | ||
| Q3 25 | $-0.15 | — | ||
| Q2 25 | $0.19 | — | ||
| Q1 25 | $0.26 | — | ||
| Q4 24 | $0.06 | — | ||
| Q3 24 | $0.35 | — | ||
| Q2 24 | $0.21 | — | ||
| Q1 24 | $0.05 | — |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $162.1M | $492.1M |
| 总债务越低越好 | $1.2B | — |
| 股东权益账面价值 | $1.6B | $890.8M |
| 总资产 | $3.2B | $6.1B |
| 负债/权益比越低杠杆越低 | 0.75× | — |
8季度趋势，按日历期对齐
现金及短期投资HPKVNET
| Q4 25 | $162.1M | — | ||
| Q3 25 | $164.9M | $492.1M | ||
| Q2 25 | $21.9M | — | ||
| Q1 25 | $51.6M | $544.3M | ||
| Q4 24 | $86.6M | — | ||
| Q3 24 | $135.6M | $219.5M | ||
| Q2 24 | $157.9M | $247.2M | ||
| Q1 24 | $173.4M | $246.9M |
总债务HPKVNET
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.2B | — | ||
| Q2 25 | $1.0B | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $1.0B | — | ||
| Q3 24 | $1.1B | $1.2B | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.1B | — |
股东权益HPKVNET
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.6B | $890.8M | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.6B | $927.8M | ||
| Q4 24 | $1.6B | — | ||
| Q3 24 | $1.6B | $902.9M | ||
| Q2 24 | $1.6B | $900.6M | ||
| Q1 24 | $1.5B | $895.1M |
总资产HPKVNET
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.2B | $6.1B | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $3.1B | $5.4B | ||
| Q4 24 | $3.1B | — | ||
| Q3 24 | $3.1B | $4.3B | ||
| Q2 24 | $3.1B | $4.0B | ||
| Q1 24 | $3.1B | $3.9B |
负债/权益比HPKVNET
| Q4 25 | 0.75× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.62× | — | ||
| Q1 25 | 0.63× | — | ||
| Q4 24 | 0.65× | — | ||
| Q3 24 | 0.67× | 1.28× | ||
| Q2 24 | 0.70× | — | ||
| Q1 24 | 0.73× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $93.1M | $113.8M |
| 自由现金流经营现金流 - 资本支出 | — | $-193.1M |
| 自由现金流率自由现金流/营收 | — | -53.2% |
| 资本支出强度资本支出/营收 | — | 84.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $-589.7M |
8季度趋势，按日历期对齐
经营现金流HPKVNET
| Q4 25 | $93.1M | — | ||
| Q3 25 | $120.2M | $113.8M | ||
| Q2 25 | $141.2M | — | ||
| Q1 25 | $157.1M | $27.0M | ||
| Q4 24 | $139.5M | — | ||
| Q3 24 | $177.1M | $108.3M | ||
| Q2 24 | $202.3M | $55.8M | ||
| Q1 24 | $171.4M | $37.1M |
自由现金流HPKVNET
| Q4 25 | — | — | ||
| Q3 25 | — | $-193.1M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $-220.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $-95.0M | ||
| Q2 24 | — | $-81.6M | ||
| Q1 24 | — | $-102.2M |
自由现金流率HPKVNET
| Q4 25 | — | — | ||
| Q3 25 | — | -53.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -71.1% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -31.4% | ||
| Q2 24 | — | -29.8% | ||
| Q1 24 | — | -38.9% |
资本支出强度HPKVNET
| Q4 25 | — | — | ||
| Q3 25 | — | 84.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 79.8% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 67.3% | ||
| Q2 24 | — | 50.1% | ||
| Q1 24 | — | 53.0% |
现金转化率HPKVNET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 5.39× | — | ||
| Q1 25 | 4.32× | — | ||
| Q4 24 | 15.53× | — | ||
| Q3 24 | 3.55× | — | ||
| Q2 24 | 6.81× | — | ||
| Q1 24 | 26.63× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
HPK
| Crude Oil Sales | $152.1M | 70% |
| Natural Gas And NGL Sales | $60.8M | 28% |
VNET
暂无分部数据
