|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.540 EUR | -2.08% |
|
-2.33% | +4.72% |
| 15/06 | Asian Equities Traded in the US as American Depositary Receipts Rise in Monday Trading | MT |
| 09/06 | Asian Equities Traded in the US as American Depositary Receipts Rise in Tuesday 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 | 16,840 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | 5.78% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 39,548 | 46,235 | 51,596 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 31.98% | 16.91% | 11.59% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -222x | 65.6x | 37.4x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.43x | 2.34x | 2.08x |
| PEG | - | 0x | -0x | -3x | 0x | 3.1x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.44x | 1.18x | 0.99x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.37x | 3.24x | 3.04x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10.6x | 9.88x | 8.89x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 37.1x | 30.8x | 24.7x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -5.17x | -6.91x | -11.3x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -19.3% | -14.5% | -8.84% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -0.2663 | 0.9018 | 1.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,729 | 14,257 | 16,988 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,715 | 4,679 | 5,804 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,065 | 1,503 | 2,090 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -306.1 | 263.3 | 549.7 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,709 | 29,395 | 34,756 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 59.15 | 59.15 | 59.15 |
| Nbr of stocks (in thousands) | 1,45,672 | 1,48,024 | 2,57,364 | 2,66,966 | 2,69,026 | 2,84,692 | - | - |
| Announcement Date | 30/03/22 | 21/03/23 | 27/03/24 | 12/03/25 | 16/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.22x | 3.98x | 13.91x | 2.71% | 23TCr | |
| 13.63x | 2.49x | 9.17x | 6.09% | 8.15TCr | |
| -81.36x | 12.81x | 74.17x | -.--% | 8.05TCr | |
| 9.51x | 1.04x | 5.48x | 5.08% | 7.86TCr | |
| 18.69x | 4.91x | 12.14x | 3.04% | 5.54TCr | |
| 13.65x | 1.99x | 8.33x | 5.67% | 4.51TCr | |
| 12.74x | 1.46x | 9.98x | 1.27% | 3.45TCr | |
| 15.42x | 1.95x | 9.2x | 5.61% | 3.25TCr | |
| 20.14x | 1.36x | 9.71x | 0.87% | 3.09TCr | |
| Average | 5.18x | 3.55x | 16.90x | 3.37% | 7.48TCr | |
| Weighted average by Cap. | 6.23x | 4.11x | 18.42x | 3.28% |
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
- 217A Stock
- Valuation VNET Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
