|
Market Closed -
Nasdaq
01:30:00 31/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 3.220 USD | -4.45% |
|
-13.32% | -61.94% |
| 29/10 | Asian Equities Traded in the US as American Depositary Receipts Decline in Thursday Trading | MT |
| 27/10 | Vnet Group Repurchases $75.3 Million of Convertible Senior Notes Due 2027 | 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 | 6,101 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -61.67% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 28,344 | 35,686 | 41,789 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | -5.41% | 25.91% | 17.1% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -3.33x | 18.3x | 11.2x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 0.92x | 1x | 0.94x |
| 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 | 2.44x | 2.52x | 2.41x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 7.6x | 7.47x | 6.92x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 27.6x | 24.8x | 21.6x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -3.69x | -4.55x | -6.69x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -27.1% | -22% | -14.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -6.429 | 1.168 | 1.917 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,632 | 14,186 | 17,307 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,731 | 4,779 | 6,043 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,026 | 1,438 | 1,935 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,245 | 200.9 | 514.9 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,242 | 29,585 | 35,688 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 21.43 | 21.43 | 21.43 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -3.33x | 2.44x | 7.6x | -.--% | 92Cr | |
| 25.79x | 4.14x | 14.42x | 2.62% | 24TCr | |
| 21.93x | 4.63x | 11.36x | 0.76% | 19TCr | |
| 17.63x | 2x | 10.31x | 2.68% | 15TCr | |
| -121.61x | 16.7x | 91.84x | -.--% | 11TCr | |
| -484.24x | 34.35x | 141.12x | -.--% | 10TCr | |
| 16.32x | 2.94x | 11.35x | 4.93% | 9.54TCr | |
| 23.17x | 6x | 14.73x | 2.43% | 6.97TCr | |
| 15.55x | 2.26x | 9.62x | 4.96% | 5.05TCr | |
| 20.45x | 1.56x | 9.85x | 0.9% | 4.09TCr | |
| Average | -46.83x | 7.70x | 32.22x | 1.93% | 10.5TCr | |
| Weighted average by Cap. | -41.54x | 7.91x | 32.61x | 2.02% |
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
