|
Market Closed -
Other stock markets
|
After hours 00:56:20 | |||
| 7.220 USD | +0.98% |
|
7.360 | +1.94% |
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 | 13,870 | - | - |
| Change | - | -30.73% | -9.52% | 76.35% | 72.35% | -12.87% | - | - |
| Enterprise Value (EV) 1 | 15,214 | 13,058 | 14,483 | 19,418 | 29,966 | 36,627 | 43,291 | 48,914 |
| Change | - | -14.17% | 10.91% | 34.08% | 54.32% | 22.23% | 18.19% | 12.99% |
| P/E | 16.8x | -7.49x | -1.16x | 288x | -61.6x | -12.4x | 64.8x | 41.6x |
| PBR | 1.17x | 0.88x | 0.87x | 1.44x | 2.56x | 2.03x | 1.99x | 1.96x |
| PEG | - | 0x | -0x | -3x | 0x | -0x | -1x | 0.7x |
| Capitalization / Revenue | 1.35x | 0.82x | 0.71x | 1.12x | 1.6x | 1.19x | 0.98x | 0.82x |
| EV / Revenue | 2.46x | 1.85x | 1.95x | 2.35x | 3.01x | 3.13x | 3.05x | 2.89x |
| EV / EBITDA | 8.68x | 6.97x | 7.1x | 7.99x | 10.1x | 9.84x | 9.21x | 8.38x |
| EV / EBIT | 714x | 108x | -7.35x | 29x | 38.4x | 34.4x | 28.8x | 23.7x |
| EV / FCF | -11.7x | -23.5x | -16x | -21.1x | -5.22x | -4.72x | -6.5x | -9.74x |
| FCF Yield | -8.57% | -4.25% | -6.24% | -4.74% | -19.1% | -21.2% | -15.4% | -10.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.42 | -5.22 | -17.58 | 0.12 | -0.96 | -3.924 | 0.7519 | 1.171 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 6,190 | 7,065 | 7,413 | 8,259 | 9,949 | 11,702 | 14,192 | 16,898 |
| EBITDA 1 | 1,754 | 1,873 | 2,039 | 2,430 | 2,978 | 3,723 | 4,701 | 5,834 |
| EBIT 1 | 21.31 | 121.2 | -1,971 | 669.4 | 780.3 | 1,064 | 1,502 | 2,063 |
| Net income 1 | 500.1 | -776 | -2,644 | 183.2 | -251.8 | -1,311 | 164.5 | 366.3 |
| Net Debt 1 | 6,857 | 7,270 | 9,245 | 10,182 | 14,047 | 22,757 | 29,421 | 35,044 |
| Reference price 2 | 57.36 | 39.11 | 20.35 | 34.60 | 59.17 | 48.74 | 48.74 | 48.74 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.31x | 3.12x | 9.81x | -.--% | 2.04B | |
| 22.46x | 3.65x | 12.73x | 2.99% | 213B | |
| -107.81x | 17.13x | 98.92x | -.--% | 107B | |
| 12.27x | 1.36x | 7.11x | 3.92% | 101B | |
| 16.03x | 2.94x | 11.09x | 5.13% | 93.9B | |
| 20.79x | 5.42x | 13.31x | 2.76% | 62.12B | |
| 15.45x | 2.26x | 9.59x | 5.05% | 50.13B | |
| 21.12x | 1.56x | 9.86x | 0.9% | 40.04B | |
| 18.76x | 2.41x | 11.56x | 4.64% | 39.09B | |
| 19.75x | 1.61x | 9.85x | 1.48% | 38.73B | |
| Average | 2.65x | 4.15x | 19.38x | 2.69% | 74.73B | |
| Weighted average by Cap. | 0.58x | 4.94x | 23.52x | 2.96% |
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
