Valuation VNET Group, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:08 2026-07-31 EDT			5-day change	1st Jan Change
6.180 ^EUR	-3.13%		-14.41%	-19.17%

07-31	Asian Equities Traded in the US as American Depositary Receipts Edge Higher in Friday Trading	MT
07-30	Asian Equities Traded in the US as American Depositary Receipts Surge in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,356	5,789	5,238	9,236	15,919	13,788	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-13.39%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	36,545	43,209	48,832
Change	-	-14.17%	10.91%	34.08%	54.32%	21.95%	18.24%	13.01%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-12.3x	64.4x	41.4x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.02x	1.98x	1.95x
PEG	-	0x	-0x	-3x	0x	-0x	-1x	0.7x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.18x	0.97x	0.82x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.12x	3.04x	2.89x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	9.82x	9.19x	8.37x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	34.3x	28.8x	23.7x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.71x	-6.49x	-9.72x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-21.2%	-15.4%	-10.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-3.924	0.7519	1.171
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,702	14,192	16,898
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,723	4,701	5,834
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,064	1,502	2,063
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,311	164.5	366.3
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,757	29,421	35,044
Reference price ²	57.36	39.11	20.35	34.60	59.17	48.43	48.43	48.43
Nbr of stocks (in thousands)	145,672	148,024	257,364	266,966	269,026	284,692	-	-
Announcement Date	3/30/22	3/21/23	3/27/24	3/12/25	3/16/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	22x	3.58x	12.52x	3.05%	209B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	99.92B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
Average	4.93x	4.21x	20.26x	3%	82.06B
Weighted average by Cap.	1.49x	4.80x	22.86x	2.99%