|
Market Closed -
Other stock markets
|
After hours 07:55:03 pm | |||
| 7.390 USD | -4.27% |
|
8.220 | +11.23% |
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 | 14,260 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -10.42% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 36,969 | 43,656 | 49,017 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 23.37% | 18.09% | 12.28% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -188x | 53.9x | 32.1x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.06x | 1.98x | 1.76x |
| PEG | - | 0x | -0x | -3x | 0x | 2.6x | -0x | 0.5x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.22x | 1x | 0.84x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.15x | 3.07x | 2.89x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.94x | 9.3x | 8.41x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 34.8x | 29.2x | 23.8x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.83x | -6.52x | -10.8x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -20.7% | -15.3% | -9.3% |
| 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 | 50.09 | 50.09 | 50.09 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -188.1x | 3.15x | 9.94x | -.--% | 2.1B | |
| 21.83x | 3.49x | 12.38x | 3.17% | 200B | |
| -94.18x | 14.89x | 86.21x | -.--% | 93.2B | |
| 10.67x | 1.17x | 6.15x | 4.52% | 87.86B | |
| 14.71x | 2.68x | 10.13x | 5.59% | 85.25B | |
| 19.62x | 5.15x | 12.71x | 2.9% | 59.17B | |
| 14.24x | 2.08x | 8.72x | 5.47% | 46.1B | |
| 20.09x | 1.49x | 9.43x | 0.98% | 35.57B | |
| 18.84x | 1.52x | 9.54x | 1.58% | 35.24B | |
| 16.4x | 2.11x | 9.79x | 5.27% | 33.83B | |
| Average | -14.59x | 3.77x | 17.50x | 2.95% | 67.82B | |
| Weighted average by Cap. | 1.67x | 4.43x | 20.78x | 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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
