|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.525 USD | -4.41% |
|
-6.35% | +16.77% |
| 10:40am | Asian Equities Traded in the US as ADRs Decline in Friday Trading | MT |
| May. 28 | VNET Group, Inc., Q1 2025 Earnings Call, May 28, 2025 |
Company Valuation: VNET Group, Inc.
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 | 11,154 | - | - |
| Change | - | -72.24% | -30.73% | -9.52% | 76.35% | 20.77% | - | - |
| Enterprise Value (EV) 1 | 34,259 | 15,214 | 13,058 | 14,483 | 19,418 | 30,332 | 34,483 | 39,038 |
| Change | - | -55.59% | -14.17% | 10.91% | 34.08% | 56.2% | 13.69% | 13.21% |
| P/E ratio | -8.44x | 16.8x | -7.49x | -1.16x | 288x | -1,037x | 1,443x | 79.9x |
| PBR | 3.86x | 1.17x | 0.88x | 0.87x | 1.44x | 1.66x | 1.43x | 1.45x |
| PEG | - | -0x | 0x | -0x | -3x | 8x | -8x | 0x |
| Capitalization / Revenue | 6.23x | 1.35x | 0.82x | 0.71x | 1.12x | 1.19x | 1x | 0.83x |
| EV / Revenue | 7.09x | 2.46x | 1.85x | 1.95x | 2.35x | 3.25x | 3.1x | 2.91x |
| EV / EBITDA | 25.9x | 8.68x | 6.97x | 7.1x | 7.99x | 11x | 9.87x | 8.65x |
| EV / EBIT | 294x | 714x | 108x | -7.35x | 29x | 37.9x | 33.6x | 25.2x |
| EV / FCF | -19.5x | -11.7x | -23.5x | -16x | -21.1x | -3.18x | -5.57x | -9.65x |
| FCF Yield | -5.13% | -8.57% | -4.25% | -6.24% | -4.74% | -31.4% | -17.9% | -10.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -26.82 | 3.42 | -5.22 | -17.58 | 0.12 | -0.04 | 0.0287 | 0.5191 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,829 | 6,190 | 7,065 | 7,413 | 8,259 | 9,334 | 11,140 | 13,398 |
| EBITDA 1 | 1,324 | 1,754 | 1,873 | 2,039 | 2,430 | 2,767 | 3,494 | 4,512 |
| EBIT 1 | 116.6 | 21.31 | 121.2 | -1,971 | 669.4 | 800.9 | 1,026 | 1,552 |
| Net income 1 | -3,180 | 500.1 | -776 | -2,644 | 183.2 | 141.7 | 46.74 | 360 |
| Net Debt 1 | 4,155 | 6,857 | 7,270 | 9,245 | 10,182 | 19,178 | 23,329 | 27,883 |
| Reference price 2 | 226.48 | 57.36 | 39.11 | 20.35 | 34.60 | 41.46 | 41.46 | 41.46 |
| Nbr of stocks (in thousands) | 132,923 | 145,672 | 148,024 | 257,364 | 266,966 | 269,026 | - | - |
| Announcement Date | 3/23/21 | 3/30/22 | 3/21/23 | 3/27/24 | 3/12/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| -1036.56x | 3.25x | 10.96x | -.--% | 1.55B | ||
| 30.93x | 4.45x | 16.94x | 2.4% | 256B | ||
| 24.93x | 2.85x | 14.96x | 1.81% | 199B | ||
| 23.99x | 4.5x | 16.65x | 3.51% | 145B | ||
| 31.05x | 6.21x | 21.38x | 1.9% | 126B | ||
| -809.3x | 24.13x | 94.54x | -.--% | 120B | ||
| 34.03x | 7.93x | 19.93x | 1.72% | 97.56B | ||
| 23.83x | 3.67x | 15.17x | 3.23% | 77.85B | ||
| -50.18x | 14.83x | 119.78x | -.--% | 70.5B | ||
| 25.24x | 3.49x | 15.91x | 3.57% | 53.81B | ||
| Average | -170.20x | 7.53x | 34.62x | 1.81% | 114.69B | |
| Weighted average by Cap. | -65.86x | 7.27x | 31.57x | 2.03% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VNET Stock
- Valuation VNET Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
