Valuation VNET Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 17/01/2026 am IST			5-day change	1st Jan Change
10.56 ^USD	-8.14%		+1.30%	+24.76%

16/01	Asian Equities Traded in the US as American Depositary Receipts Decline in Friday Trading; Up Over 2% for Week	MT
09/01	Asian Equities Traded in the US as American Depositary Receipts Little Changed in Friday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,104	8,356	5,789	5,238	9,236	19,786	19,786	-
Change	-	-72.24%	-30.73%	-9.52%	76.35%	114.22%	0%	-
Enterprise Value (EV) ¹	34,259	15,214	13,058	14,483	19,418	39,324	44,947	49,921
Change	-	-55.59%	-14.17%	10.91%	34.08%	102.51%	14.3%	11.07%
P/E ratio	-8.44x	16.8x	-7.49x	-1.16x	288x	-130x	152x	84.2x
PBR	3.86x	1.17x	0.88x	0.87x	1.44x	3.11x	2.71x	2.45x
PEG	-	-0x	0x	-0x	-3x	0x	-1x	1x
Capitalization / Revenue	6.23x	1.35x	0.82x	0.71x	1.12x	2.03x	1.71x	1.45x
EV / Revenue	7.09x	2.46x	1.85x	1.95x	2.35x	4.03x	3.89x	3.65x
EV / EBITDA	25.9x	8.68x	6.97x	7.1x	7.99x	13.6x	12.2x	10.6x
EV / EBIT	294x	714x	108x	-7.35x	29x	47.6x	42.6x	32.4x
EV / FCF	-19.5x	-11.7x	-23.5x	-16x	-21.1x	-4.99x	-6.81x	-11.1x
FCF Yield	-5.13%	-8.57%	-4.25%	-6.24%	-4.74%	-20%	-14.7%	-9.02%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-26.82	3.42	-5.22	-17.58	0.12	-0.565	0.4827	0.8737
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,829	6,190	7,065	7,413	8,259	9,757	11,555	13,679
EBITDA ¹	1,324	1,754	1,873	2,039	2,430	2,900	3,684	4,724
EBIT ¹	116.6	21.31	121.2	-1,971	669.4	826.2	1,055	1,542
Net income ¹	-3,180	500.1	-776	-2,644	183.2	-585.2	205.6	481.1
Net Debt ¹	4,155	6,857	7,270	9,245	10,182	19,537	25,161	30,134
Reference price ²	226.48	57.36	39.11	20.35	34.60	73.55	73.55	73.55
Nbr of stocks (in thousands)	1,32,923	1,45,672	1,48,024	2,57,364	2,66,966	2,69,026	2,69,026	-
Announcement Date	23/03/21	30/03/22	21/03/23	27/03/24	12/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VNET GROUP, INC.	-130.17x	4.03x	13.56x	-.--%	283.96Cr
IBM	34.17x	4.9x	17.51x	2.19%	29TCr
ACCENTURE PLC	21.26x	2.3x	12.32x	2.28%	18TCr
TATA CONSULTANCY SERVICES LTD.	23.02x	4.24x	15.59x	3.81%	13TCr
AUTOMATIC DATA PROCESSING, INC.	23.83x	4.81x	16.48x	2.45%	11TCr
RELX PLC	27.4x	6.54x	16.36x	2.15%	7.52TCr
INFOSYS LIMITED	24.27x	3.66x	15.53x	2.89%	7.53TCr
SNOWFLAKE INC.	-53x	14.92x	109.49x	-.--%	7.2TCr
FUJITSU LIMITED	18.77x	2.2x	14.94x	0.66%	5.08TCr
HCL TECHNOLOGIES LIMITED	26.84x	3.34x	15.99x	3.38%	5.06TCr
Average	1.64x	5.09x	24.78x	1.98%	10.22TCr
Weighted average by Cap.	20.53x	4.88x	22.30x	2.31%