|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.870 USD | -0.89% |
|
+0.34% | +4.85% |
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 | 17,088 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | 7.34% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 39,797 | 46,495 | 51,331 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 32.81% | 16.83% | 10.4% |
| P/E Ratio | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -1,072x | 70.3x | 38.8x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.47x | 2.38x | 2.12x |
| PEG | - | 0x | -0x | -3x | 0x | 11.4x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.46x | 1.2x | 1.01x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.39x | 3.26x | 3.03x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10.7x | 9.96x | 8.89x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 37.4x | 31.1x | 24.7x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -5.2x | -6.95x | -11.3x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -19.2% | -14.4% | -8.88% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -0.056 | 0.8535 | 1.545 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,729 | 14,260 | 16,922 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,715 | 4,669 | 5,775 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,065 | 1,493 | 2,081 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -306.1 | 247.6 | 539.7 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,709 | 29,406 | 34,242 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 60.02 | 60.02 | 60.02 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1082.9x | 3.42x | 10.79x | -.--% | 2.53B | |
| 26.78x | 4.28x | 14.95x | 2.46% | 256B | |
| 12.45x | 1.32x | 6.96x | 3.88% | 105B | |
| 20.36x | 4.15x | 14.14x | 2.93% | 90.42B | |
| -84.2x | 13.27x | 76.98x | -.--% | 80.68B | |
| 13.71x | 2.5x | 9.22x | 6.08% | 82.27B | |
| 19.35x | 5.07x | 12.53x | 2.94% | 58.94B | |
| 14.47x | 2.12x | 8.89x | 5.35% | 47.53B | |
| 13.35x | 1.53x | 10.5x | 1.21% | 35.3B | |
| 21.44x | 1.45x | 10.35x | 0.81% | 32.12B | |
| Average | -102.52x | 3.91x | 17.53x | 2.57% | 79.02B | |
| Weighted average by Cap. | 5.80x | 4.30x | 18.59x | 2.91% |
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
