|
Market Closed -
Nasdaq
04:00:00 2026-09-25 pm EDT
|
5-day change | 1st Jan Change | ||
| 6.640 USD | -4.05% |
|
+1.84% | -21.51% |
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 | 12,690 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -20.29% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 35,154 | 42,512 | 48,525 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 17.31% | 20.93% | 14.14% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -5.12x | 56.1x | 28.2x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 1.72x | 1.89x | 1.76x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -1x | 0.3x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.09x | 0.89x | 0.73x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.01x | 2.98x | 2.8x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.46x | 8.92x | 8.1x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 34.8x | 28.1x | 23.7x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.58x | -5.42x | -7.77x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -21.9% | -18.5% | -12.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -8.712 | 0.7942 | 1.579 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,695 | 14,264 | 17,322 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,715 | 4,768 | 5,993 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,009 | 1,512 | 2,047 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,232 | 245.9 | 476 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,465 | 29,823 | 35,835 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 44.57 | 44.57 | 44.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -5.12x | 3.01x | 9.46x | -.--% | 1.89B | |
| 22.15x | 3.63x | 12.69x | 3% | 212B | |
| -131.72x | 18.37x | 101.87x | -.--% | 118B | |
| 13.08x | 1.46x | 7.67x | 3.67% | 108B | |
| 13.48x | 2.45x | 9.24x | 6.1% | 78.59B | |
| 19.72x | 5.2x | 12.78x | 2.88% | 58.2B | |
| 22.67x | 1.87x | 11.67x | 1.29% | 44.4B | |
| 13.12x | 1.89x | 8x | 5.94% | 42.26B | |
| 20.9x | 1.59x | 10.12x | 0.89% | 40.58B | |
| 98.2x | 9.76x | 36.48x | -.--% | 34.12B | |
| Average | 8.65x | 4.92x | 22.00x | 2.38% | 73.87B | |
| Weighted average by Cap. | -2.06x | 5.64x | 26.51x | 2.74% |
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
