|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.820 USD | +1.43% |
|
-0.76% | -7.57% |
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 | 15,076 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -5.29% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 37,785 | 44,472 | 49,833 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 26.09% | 17.7% | 12.05% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -199x | 57x | 34x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.18x | 2.09x | 1.86x |
| PEG | - | 0x | -0x | -3x | 0x | 2.8x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.29x | 1.06x | 0.89x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.22x | 3.12x | 2.94x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10.2x | 9.48x | 8.55x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 35.6x | 29.8x | 24.2x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.94x | -6.64x | -10.9x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -20.2% | -15.1% | -9.15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -0.2663 | 0.9297 | 1.56 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,731 | 14,242 | 16,973 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,719 | 4,693 | 5,826 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,061 | 1,494 | 2,055 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -306.1 | 265.8 | 525 |
| 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 | 52.96 | 52.96 | 52.96 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -196.04x | 3.2x | 10.1x | -.--% | 2.19B | |
| 22.12x | 3.44x | 12.18x | 3.21% | 198B | |
| -95.17x | 15.05x | 87.15x | -.--% | 94.18B | |
| 10.43x | 1.15x | 6.02x | 4.61% | 86.2B | |
| 14.4x | 2.62x | 9.91x | 5.71% | 83.44B | |
| 19.22x | 5.04x | 12.44x | 2.94% | 57.34B | |
| 13.94x | 2.03x | 8.52x | 5.59% | 45.13B | |
| 20.34x | 1.51x | 9.55x | 0.97% | 35.87B | |
| 18.91x | 1.52x | 9.57x | 1.57% | 35.22B | |
| 16.88x | 2.18x | 10.11x | 5.12% | 34.82B | |
| Average | -15.50x | 3.77x | 17.56x | 2.97% | 67.23B | |
| Weighted average by Cap. | 1.19x | 4.44x | 21.00x | 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
