|
Market Closed -
Nasdaq
16:00:00 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 7.425 USD | -1.13% |
|
+2.70% | -12.23% |
Company Valuation: VNET Group, Inc.
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 | 14,255 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -10.45% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 37,012 | 43,676 | 49,299 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 23.51% | 18.01% | 12.88% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -11.5x | 82.7x | 42.8x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.09x | 2.05x | 2.01x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -1x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.22x | 1.01x | 0.84x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.17x | 3.08x | 2.92x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.95x | 9.3x | 8.45x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 34.8x | 29.1x | 23.9x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.77x | -6.56x | -9.81x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -21% | -15.2% | -10.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -4.362 | 0.6055 | 1.171 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,690 | 14,174 | 16,898 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,720 | 4,697 | 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 | 164.1 | 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 | 50.07 | 50.07 | 50.07 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.62x | 3.18x | 9.99x | -.--% | 2.14B | |
| 23.66x | 3.81x | 13.3x | 2.83% | 225B | |
| -117.13x | 18.65x | 107.67x | -.--% | 116B | |
| 13.33x | 1.47x | 7.73x | 3.61% | 110B | |
| 15.84x | 2.9x | 10.95x | 5.19% | 92.77B | |
| 20.42x | 5.36x | 13.16x | 2.79% | 61.54B | |
| 15.59x | 2.28x | 9.68x | 5.01% | 50.56B | |
| 21.73x | 1.58x | 10.05x | 0.87% | 40.71B | |
| 20.98x | 1.72x | 10.51x | 1.4% | 40.51B | |
| 18.6x | 2.44x | 11.46x | 4.68% | 38.74B | |
| Average | 2.14x | 4.34x | 20.45x | 2.64% | 77.74B | |
| Weighted average by Cap. | -1.08x | 5.31x | 25.63x | 2.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VNET Stock
- Valuation VNET Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
