|
Market Closed -
Nasdaq
16:00:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 3.160 USD | +0.32% |
|
-1.86% | -62.65% |
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 | 6,008 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -62.26% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 28,205 | 35,531 | 41,617 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | -5.88% | 25.97% | 17.13% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -3.68x | 18.1x | 11x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 0.91x | 0.99x | 0.93x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -0x | 0.2x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 0.52x | 0.43x | 0.35x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 2.43x | 2.52x | 2.41x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 7.59x | 7.47x | 6.92x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 28.2x | 25x | 21.1x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -3.61x | -4.81x | -7.76x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -27.7% | -20.8% | -12.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -5.734 | 1.168 | 1.917 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,611 | 14,114 | 17,238 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,717 | 4,758 | 6,018 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 999.3 | 1,420 | 1,969 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,360 | 83.07 | 514.9 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,197 | 29,523 | 35,609 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 21.10 | 21.10 | 21.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -3.68x | 2.43x | 7.59x | -.--% | 900M | |
| 24.51x | 3.97x | 13.82x | 2.76% | 232B | |
| 20.45x | 4.35x | 10.68x | 0.81% | 176B | |
| 17.79x | 2.02x | 10.4x | 2.66% | 154B | |
| -109.61x | 15.02x | 82.57x | -.--% | 97.24B | |
| -463.54x | 32.25x | 130.23x | -.--% | 96.32B | |
| 16.29x | 2.94x | 11.33x | 4.94% | 96.17B | |
| 23.21x | 6.04x | 14.83x | 2.41% | 70.12B | |
| 15.51x | 2.25x | 9.59x | 4.97% | 50.9B | |
| 19.62x | 2.52x | 12.08x | 4.41% | 41.46B | |
| Average | -43.95x | 7.38x | 30.31x | 2.3% | 101.44B | |
| Weighted average by Cap. | -37.96x | 7.38x | 29.95x | 2.24% |
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
