|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.390 USD | -4.27% |
|
-7.74% | -12.65% |
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 | 14,888 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -6.48% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 37,597 | 44,283 | 49,644 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 25.46% | 17.78% | 12.11% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -196x | 56.3x | 33.5x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.15x | 2.07x | 1.84x |
| PEG | - | 0x | -0x | -3x | 0x | 2.7x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.27x | 1.05x | 0.88x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.2x | 3.11x | 2.92x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 10.1x | 9.44x | 8.52x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 35.4x | 29.6x | 24.2x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.91x | -6.62x | -10.9x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -20.3% | -15.1% | -9.18% |
| 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 | 52.29 | 52.29 | 52.29 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -196.37x | 3.2x | 10.11x | -.--% | 2.2B | |
| 22.75x | 3.56x | 12.5x | 3.08% | 206B | |
| -94.57x | 14.96x | 86.58x | -.--% | 93.59B | |
| 10.75x | 1.18x | 6.19x | 4.49% | 88.49B | |
| 14.27x | 2.6x | 9.81x | 5.76% | 82.64B | |
| 19.67x | 5.16x | 12.73x | 2.89% | 59.43B | |
| 14.06x | 2.05x | 8.6x | 5.54% | 45.48B | |
| 20.5x | 1.52x | 9.63x | 0.96% | 36.26B | |
| 18.61x | 1.5x | 9.41x | 1.6% | 34.78B | |
| 16.18x | 2.07x | 9.64x | 5.34% | 33.34B | |
| Average | -15.42x | 3.78x | 17.52x | 2.97% | 68.21B | |
| Weighted average by Cap. | 1.86x | 4.45x | 20.82x | 3.23% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
