Valuation VNET Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-05-14 pm EDT			5-day change	1st Jan Change
10.45 ^USD	-7.36%		+16.63%	+23.52%

May. 14	Asian Equities Traded in the US as American Depositary Receipts Higher in Thursday Trading	MT
May. 13	Asian Equities Traded in the US as American Depositary Receipts Wednesday Surge Higher in Wednesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,356	5,789	5,238	9,236	15,919	20,147	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	26.56%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	42,785	49,193	53,206
Change	-	-14.17%	10.91%	34.08%	54.32%	42.78%	14.98%	8.16%
P/E ratio	16.8x	-7.49x	-1.16x	288x	-61.6x	76.6x	45.5x	31.8x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.76x	2.68x	2.4x
PEG	-	0x	-0x	-3x	0x	-0x	0.7x	0.7x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.72x	1.43x	1.23x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.66x	3.5x	3.24x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	11.5x	10.5x	9.21x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	41x	33.1x	25.3x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-5.48x	-7.7x	-12x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-18.3%	-13%	-8.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	0.9257	1.559	2.232
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,687	14,050	16,444
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,721	4,678	5,779
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,044	1,486	2,100
Net income ¹	500.1	-776	-2,644	183.2	-251.8	251.9	554.3	943.6
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,638	29,046	33,059
Reference price ²	57.36	39.11	20.35	34.60	59.17	70.90	70.90	70.90
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VNET GROUP, INC.	82.75x	3.79x	11.93x	-.--%	3.21B
IBM	21.1x	3.49x	12.19x	3.14%	202B
ACCENTURE PLC	11.87x	1.26x	6.59x	4.08%	98.01B
TATA CONSULTANCY SERVICES LTD.	16.19x	2.94x	10.83x	5.25%	85.92B
AUTOMATIC DATA PROCESSING, INC.	18.83x	3.85x	13.11x	3.14%	83.4B
RELX PLC	18.42x	4.86x	12x	3.11%	55.86B
SNOWFLAKE INC.	-54.21x	8.36x	54.38x	-.--%	52.61B
INFOSYS LIMITED	14.59x	2.15x	8.99x	5.26%	47.49B
FUJITSU LIMITED	13.31x	1.53x	10.46x	1.21%	36.88B
NEC CORPORATION	22.46x	1.53x	10.89x	0.78%	35.2B
Average	16.53x	3.37x	15.14x	2.6%	70.03B
Weighted average by Cap.	12.57x	3.34x	14.13x	3.2%