|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.180 USD | -0.42% |
|
-5.67% | -14.42% |
| 07:14am | Nomura Adjusts VNET Group Price Target to $13 From $14.10, Maintains Buy Rating | MT |
| Jul. 20 | Asian Equities Traded in the US as American Depositary Receipts Rise in Monday 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 | 13,898 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -12.69% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 36,655 | 43,319 | 48,943 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 22.32% | 18.18% | 12.98% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -12.4x | 64.9x | 41.7x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.04x | 2x | 1.96x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -1x | 0.7x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.19x | 0.98x | 0.82x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.13x | 3.05x | 2.89x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.85x | 9.22x | 8.39x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 34.5x | 28.9x | 23.7x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.72x | -6.51x | -9.74x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -21.2% | -15.4% | -10.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -3.924 | 0.7519 | 1.171 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,712 | 14,205 | 16,919 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,721 | 4,700 | 5,833 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,063 | 1,501 | 2,061 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,311 | 164.5 | 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 | 48.82 | 48.82 | 48.82 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -183.32x | 3.13x | 9.85x | -.--% | 2.05B | |
| 21.16x | 3.48x | 12.12x | 3.16% | 202B | |
| -93.89x | 14.84x | 85.94x | -.--% | 92.91B | |
| 10.88x | 1.2x | 6.29x | 4.42% | 89.95B | |
| 14.62x | 2.66x | 10.06x | 5.62% | 84.7B | |
| 20.17x | 5.27x | 12.97x | 2.84% | 59.85B | |
| 13.61x | 1.98x | 8.38x | 5.73% | 43.77B | |
| 17.31x | 2.21x | 10.6x | 5.02% | 35.71B | |
| 18.74x | 1.51x | 9.48x | 1.58% | 34.75B | |
| 19.59x | 1.45x | 9.18x | 1.01% | 34.43B | |
| Average | -14.11x | 3.77x | 17.49x | 2.94% | 67.99B | |
| Weighted average by Cap. | 1.67x | 4.42x | 20.64x | 3.24% |
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
