Valuation VNET Group, Inc.

Stocks

Real-time Estimate Cboe BZX 01:29:58 25/08/2026 am IST			5-day change	1st Jan Change
6.465 ^USD	-3.79%		-18.50%	-23.70%

08:10pm	Asian Equities Traded in the US as American Depositary Receipts Decline in Monday Trading	MT
04:52pm	PJ Millennium Limited Partnership completed the acquisition of 38.08% stake in VNET Group, Inc. from Shandong Hi-Speed Holdings Group Limited.	CI

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	12,861	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-19.21%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	35,958	42,675	48,334
Change	-	-14.17%	10.91%	34.08%	54.32%	19.99%	18.68%	13.26%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-4.89x	56.7x	27.8x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.74x	1.85x	1.83x
PEG	-	0x	-0x	-3x	0x	-0x	-1x	0x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.1x	0.9x	0.75x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.07x	2.99x	2.81x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	9.65x	8.98x	8.15x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	34.1x	27.5x	23.4x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.63x	-5.76x	-8.23x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-21.6%	-17.3%	-12.2%
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	11,694	14,255	17,170
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,725	4,750	5,934
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,053	1,553	2,068
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,170	201.4	387.5
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	23,097	29,814	35,473
Reference price ²	57.36	39.11	20.35	34.60	59.17	45.17	45.17	45.17
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VNET GROUP, INC.	-4.89x	3.16x	9.9x	-.--%	191.31Cr
IBM	23.14x	3.77x	13.17x	2.87%	22TCr
SNOWFLAKE INC.	-116.79x	18.57x	106.98x	-.--%	12TCr
ACCENTURE PLC	13.73x	1.52x	7.97x	3.49%	11TCr
TATA CONSULTANCY SERVICES LTD.	14.91x	2.72x	10.28x	5.51%	8.7TCr
RELX PLC	20.45x	5.36x	13.17x	2.79%	6.22TCr
INFOSYS LIMITED	14.69x	2.13x	9.06x	5.31%	4.74TCr
FUJITSU LIMITED	20.59x	1.68x	10.33x	1.42%	3.98TCr
NEC CORPORATION	20.4x	1.55x	9.86x	0.92%	3.88TCr
HCL TECHNOLOGIES LIMITED	17.74x	2.3x	10.68x	4.87%	3.68TCr
Average	2.40x	4.28x	20.14x	2.72%	7.65TCr
Weighted average by Cap.	-1.64x	5.28x	25.52x	2.89%