|
Real-time Estimate
Cboe BZX
14:10:07 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 6.070 USD | -2.41% |
|
-8.65% | -28.84% |
| 10:40am | Asian Equities Traded in the US as American Depositary Receipts Rise in Wednesday Trading | MT |
| 08-24 | Asian Equities Traded in the US as American Depositary Receipts Decline in Monday Trading | MT |
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 | 11,902 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -25.23% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 34,584 | 41,648 | 47,414 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 15.41% | 20.43% | 13.84% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -4.53x | 52.5x | 25.7x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 1.61x | 1.71x | 1.69x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -0x | 0x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.02x | 0.83x | 0.69x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 2.96x | 2.92x | 2.74x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.31x | 8.73x | 7.91x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 33.5x | 26.8x | 22.5x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.45x | -5.63x | -8.07x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -22.5% | -17.8% | -12.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -9.238 | 0.7967 | 1.627 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,695 | 14,264 | 17,319 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,715 | 4,769 | 5,993 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,032 | 1,552 | 2,103 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,188 | 246 | 483.2 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,681 | 29,746 | 35,512 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 41.81 | 41.81 | 41.81 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -4.53x | 2.96x | 9.31x | -.--% | 1.77B | |
| 22.72x | 3.71x | 12.97x | 2.92% | 218B | |
| 13.97x | 1.54x | 8.09x | 3.43% | 115B | |
| -111.87x | 17.78x | 102.83x | -.--% | 111B | |
| 15.33x | 2.81x | 10.59x | 5.36% | 90.31B | |
| 20.61x | 5.4x | 13.26x | 2.76% | 62.19B | |
| 15.15x | 2.21x | 9.38x | 5.14% | 49.33B | |
| 22.27x | 1.83x | 11.26x | 1.36% | 42.77B | |
| 21.73x | 1.65x | 10.48x | 0.85% | 41.47B | |
| 18.65x | 2.39x | 11.23x | 4.68% | 38.53B | |
| Average | 3.40x | 4.23x | 19.94x | 2.65% | 77.03B | |
| Weighted average by Cap. | 0.18x | 5.06x | 24.36x | 2.88% |
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
