Valuation VNET Group, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 21:43:32 10/07/2026 BST			5-day change	1st Jan Change
7.060 ^EUR	-1.12%		+4.39%	-0.83%

07-08	Asian Equities Traded in the US as American Depositary Receipts Higher in Wednesday Trading	MT
06-29	Asian Equities Traded in the US as American Depositary Receipts Rise in Monday Trading	MT

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	15,462	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-2.87%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	38,171	44,857	50,218
Change	-	-14.17%	10.91%	34.08%	54.32%	27.38%	17.52%	11.95%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-204x	58.4x	34.8x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.23x	2.15x	1.91x
PEG	-	0x	-0x	-3x	0x	2.8x	-0x	0.5x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.32x	1.09x	0.91x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.25x	3.15x	2.96x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	10.3x	9.56x	8.62x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	36x	30x	24.4x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.99x	-6.7x	-11x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-20%	-14.9%	-9.08%
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	54.31	54.31	54.31
Nbr of stocks (in thousands)	145,672	148,024	257,364	266,966	269,026	284,692	-	-
Announcement Date	30/03/22	21/03/23	27/03/24	12/03/25	16/03/26	-	-	-

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.($)
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.41x	2.45x	9.24x	6.13%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.48x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.20x	3.31%	81.02B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%