vs
H2O AMERICA（HTO）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H2O AMERICA的1.8倍（$362.7M vs $199.4M），H2O AMERICA净利率更高（8.1% vs -10.7%，领先18.8%），过去两年世纪互联的营收复合增速更高（17.4% vs 15.3%）
H2O Wireless是美国的预付费移动通信服务商，依托AT&T网络运营，隶属于MVNO（移动虚拟网络运营商）Locus通信，自2019年起Locus成为Telrite控股的子公司，此前2010年起曾是KDDI美国旗下资产。该品牌主打无限制套餐服务，支持用户自带或购买无锁智能手机入网，AT&T合约机/锁网机也可兼容使用。
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。
HTO vs VNET — 直观对比
营收规模更大
VNET
是对方的1.8倍
$199.4M
净利率更高
HTO
高出18.8%
-10.7%
两年增速更快
VNET
近两年复合增速
15.3%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $199.4M | $362.7M |
| 净利润 | $16.2M | $-38.7M |
| 毛利率 | — | 20.9% |
| 营业利润率 | 16.6% | 0.5% |
| 净利率 | 8.1% | -10.7% |
| 营收同比 | 1.5% | — |
| 净利润同比 | -29.2% | — |
| 每股收益（稀释后） | $0.45 | — |
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HTOVNET
| Q4 25 | $199.4M | — | ||
| Q3 25 | $243.5M | $362.7M | ||
| Q2 25 | $197.8M | — | ||
| Q1 25 | $164.9M | $309.5M | ||
| Q4 24 | $196.5M | — | ||
| Q3 24 | $216.7M | $302.2M | ||
| Q2 24 | $173.1M | $274.4M | ||
| Q1 24 | $150.0M | $262.9M |
净利润HTOVNET
| Q4 25 | $16.2M | — | ||
| Q3 25 | $45.1M | $-38.7M | ||
| Q2 25 | $24.7M | — | ||
| Q1 25 | $16.6M | $-2.4M | ||
| Q4 24 | $22.9M | — | ||
| Q3 24 | $38.7M | $-2.1M | ||
| Q2 24 | $20.7M | $-1.1M | ||
| Q1 24 | $11.7M | $-22.0M |
毛利率HTOVNET
| 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HTOVNET
| Q4 25 | 16.6% | — | ||
| Q3 25 | 26.5% | 0.5% | ||
| Q2 25 | 22.2% | — | ||
| Q1 25 | 21.8% | 0.1% | ||
| Q4 24 | 22.2% | — | ||
| Q3 24 | 26.9% | 24.5% | ||
| Q2 24 | 23.4% | 0.2% | ||
| Q1 24 | 18.6% | 0.2% |
净利率HTOVNET
| Q4 25 | 8.1% | — | ||
| Q3 25 | 18.5% | -10.7% | ||
| Q2 25 | 12.5% | — | ||
| Q1 25 | 10.0% | -0.8% | ||
| Q4 24 | 11.7% | — | ||
| Q3 24 | 17.8% | -0.7% | ||
| Q2 24 | 12.0% | -0.4% | ||
| Q1 24 | 7.8% | -8.4% |
每股收益（稀释后）HTOVNET
| Q4 25 | $0.45 | — | ||
| Q3 25 | $1.27 | — | ||
| Q2 25 | $0.71 | — | ||
| Q1 25 | $0.49 | — | ||
| Q4 24 | $0.70 | — | ||
| Q3 24 | $1.17 | — | ||
| Q2 24 | $0.64 | — | ||
| Q1 24 | $0.36 | — |
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 | $20.7M | $492.1M |
| 总债务越低越好 | $1.9B | — |
| 股东权益账面价值 | $1.5B | $890.8M |
| 总资产 | $5.1B | $6.1B |
| 负债/权益比越低杠杆越低 | 1.23× | — |
8季度趋势，按日历期对齐
现金及短期投资HTOVNET
| Q4 25 | $20.7M | — | ||
| Q3 25 | $11.3M | $492.1M | ||
| Q2 25 | $19.8M | — | ||
| Q1 25 | $23.7M | $544.3M | ||
| Q4 24 | $11.1M | — | ||
| Q3 24 | $4.0M | $219.5M | ||
| Q2 24 | $22.8M | $247.2M | ||
| Q1 24 | $4.5M | $246.9M |
总债务HTOVNET
| Q4 25 | $1.9B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益HTOVNET
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | $890.8M | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.4B | $927.8M | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | $902.9M | ||
| Q2 24 | $1.3B | $900.6M | ||
| Q1 24 | $1.2B | $895.1M |
总资产HTOVNET
| Q4 25 | $5.1B | — | ||
| Q3 25 | $5.0B | $6.1B | ||
| Q2 25 | $4.8B | — | ||
| Q1 25 | $4.7B | $5.4B | ||
| Q4 24 | $4.7B | — | ||
| Q3 24 | $4.6B | $4.3B | ||
| Q2 24 | $4.4B | $4.0B | ||
| Q1 24 | $4.4B | $3.9B |
负债/权益比HTOVNET
| Q4 25 | 1.23× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.26× | — | ||
| Q3 24 | — | 1.28× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $63.5M | $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 | 3.92× | — |
| 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HTOVNET
| Q4 25 | $63.5M | — | ||
| Q3 25 | $77.3M | $113.8M | ||
| Q2 25 | $60.8M | — | ||
| Q1 25 | $43.2M | $27.0M | ||
| Q4 24 | $41.5M | — | ||
| Q3 24 | $53.5M | $108.3M | ||
| Q2 24 | $49.3M | $55.8M | ||
| Q1 24 | $51.2M | $37.1M |
自由现金流HTOVNET
| 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HTOVNET
| 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HTOVNET
| 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HTOVNET
| Q4 25 | 3.92× | — | ||
| Q3 25 | 1.71× | — | ||
| Q2 25 | 2.47× | — | ||
| Q1 25 | 2.61× | — | ||
| Q4 24 | 1.81× | — | ||
| Q3 24 | 1.39× | — | ||
| Q2 24 | 2.38× | — | ||
| Q1 24 | 4.38× | — |
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
HTO
| Water Utility Services | $191.0M | 96% |
| Other | $8.4M | 4% |
VNET
暂无分部数据
