|
Real-time
Boerse Muenchen
04:44:33 2026-08-17 am EDT
|
5-day change | 1st Jan Change | ||
| 6.600 EUR | 0.00% |
|
+4.43% | -8.33% |
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 | 14,593 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -8.33% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 37,350 | 44,014 | 49,637 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 24.64% | 17.84% | 12.78% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -11.8x | 84.7x | 43.8x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.14x | 2.1x | 2.06x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -1x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.25x | 1.03x | 0.86x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.2x | 3.11x | 2.94x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10x | 9.37x | 8.51x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 35.1x | 29.3x | 24.1x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.81x | -6.61x | -9.88x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -20.8% | -15.1% | -10.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -4.362 | 0.6055 | 1.171 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,690 | 14,174 | 16,898 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,720 | 4,697 | 5,834 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,064 | 1,502 | 2,063 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,311 | 164.1 | 366.3 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,757 | 29,421 | 35,044 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 51.26 | 51.26 | 51.26 |
| Nbr of stocks (in thousands) | 145,672 | 148,024 | 257,364 | 266,966 | 269,026 | 284,692 | - | - |
| Announcement Date | 3/30/22 | 3/21/23 | 3/27/24 | 3/12/25 | 3/16/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| Average | 3.83x | 4.41x | 21.43x | 2.97% | 85.01B | |
| Weighted average by Cap. | -0.89x | 5.22x | 25.29x | 2.89% |
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
