Valuation VNET Group, Inc.

Stocks

Market Closed - Nasdaq 04:00:00 2026-09-01 pm EDT			5-day change	1st Jan Change
6.220 ^USD	+2.64%		-9.72%	-26.48%

Aug. 24	Asian Equities Traded in the US as American Depositary Receipts Decline in Monday Trading	MT
Aug. 24	PJ Millennium Limited Partnership completed the acquisition of 38.08% stake in VNET Group, Inc. from Shandong Hi-Speed Holdings Group Limited.	CI

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	11,902	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-25.23%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	34,584	41,648	47,414
Change	-	-14.17%	10.91%	34.08%	54.32%	15.41%	20.43%	13.84%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-4.53x	52.5x	25.7x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.61x	1.71x	1.69x
PEG	-	0x	-0x	-3x	0x	-0x	-0x	0x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.02x	0.83x	0.69x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	2.96x	2.92x	2.74x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	9.31x	8.73x	7.91x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	33.5x	26.8x	22.5x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.45x	-5.63x	-8.07x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-22.5%	-17.8%	-12.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-9.238	0.7967	1.627
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,695	14,264	17,319
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,715	4,769	5,993
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,032	1,552	2,103
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,188	246	483.2
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,681	29,746	35,512
Reference price ²	57.36	39.11	20.35	34.60	59.17	41.81	41.81	41.81
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VNET GROUP, INC.	-4.41x	2.93x	9.23x	-.--%	1.73B
IBM	22.96x	3.75x	13.08x	2.89%	220B
ACCENTURE PLC	14.1x	1.55x	8.16x	3.4%	116B
SNOWFLAKE INC.	-115.94x	18.44x	106.65x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	15.54x	2.85x	10.74x	5.29%	91.23B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.24B
INFOSYS LIMITED	14.86x	2.16x	9.18x	5.24%	48.26B
FUJITSU LIMITED	21.83x	1.79x	11.03x	1.39%	42.01B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.75B
HCL TECHNOLOGIES LIMITED	18.11x	2.29x	10.97x	4.82%	37.32B
Average	2.93x	4.28x	20.27x	2.66%	77.59B
Weighted average by Cap.	-0.92x	5.24x	25.34x	2.85%