|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.360 USD | -2.22% |
|
-10.49% | -1.18% |
| 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 | 16,525 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | 3.81% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 39,234 | 45,920 | 51,281 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 30.93% | 17.04% | 11.67% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -213x | 62.9x | 35.9x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.33x | 2.24x | 1.99x |
| PEG | - | 0x | -0x | -3x | 0x | 2.9x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.41x | 1.16x | 0.97x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.34x | 3.22x | 3.02x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10.6x | 9.81x | 8.84x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 36.8x | 30.6x | 24.5x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -5.13x | -6.86x | -11.2x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -19.5% | -14.6% | -8.89% |
| 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 | 56.75 | 56.75 | 56.75 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -217.47x | 3.34x | 10.55x | -.--% | 243.41Cr | |
| 24.52x | 4.03x | 14.05x | 2.68% | 24TCr | |
| 13.65x | 2.49x | 9.18x | 6.08% | 8.15TCr | |
| -79.36x | 12.49x | 72.3x | -.--% | 7.85TCr | |
| 9.28x | 1.01x | 5.33x | 5.2% | 7.64TCr | |
| 18.3x | 4.83x | 11.93x | 3.11% | 5.44TCr | |
| 13.83x | 2.02x | 8.46x | 5.6% | 4.56TCr | |
| 12.64x | 1.44x | 9.9x | 1.28% | 3.43TCr | |
| 15.6x | 1.95x | 9.2x | 5.64% | 3.24TCr | |
| 20.12x | 1.36x | 9.7x | 0.87% | 3.08TCr | |
| Average | -16.89x | 3.50x | 16.06x | 3.04% | 6.73TCr | |
| Weighted average by Cap. | 6.02x | 4.06x | 18.06x | 3.27% |
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
