Valuation VNET Group, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 24/08/2026 BST			5-day change	1st Jan Change
6.470 ^USD	-3.72%		-18.31%	-23.52%

08-24	Asian Equities Traded in the US as American Depositary Receipts Decline in Monday Trading	MT
08-24	PJ Millennium Limited Partnership completed the acquisition of 38.08% stake in VNET Group, Inc. from Shandong Hi-Speed Holdings Group Limited.	CI

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	12,383	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-22.21%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	35,480	42,198	47,856
Change	-	-14.17%	10.91%	34.08%	54.32%	18.4%	18.93%	13.41%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-4.71x	54.6x	26.7x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.68x	1.78x	1.76x
PEG	-	0x	-0x	-3x	0x	-0x	-1x	0x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.06x	0.87x	0.72x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.03x	2.96x	2.79x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	9.52x	8.88x	8.06x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	33.7x	27.2x	23.1x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.57x	-5.7x	-8.15x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-21.9%	-17.5%	-12.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-9.238	0.7967	1.627
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,694	14,255	17,170
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,725	4,750	5,934
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,053	1,553	2,068
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,170	201.4	387.5
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	23,097	29,814	35,473
Reference price ²	57.36	39.11	20.35	34.60	59.17	43.50	43.50	43.50
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.($)
VNET GROUP, INC.	-4.71x	3.03x	9.52x	-.--%	1.84B
IBM	22.68x	3.71x	12.95x	2.93%	218B
SNOWFLAKE INC.	-113.28x	18x	103.7x	-.--%	112B
ACCENTURE PLC	13.83x	1.53x	8.02x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.79x	2.7x	10.2x	5.56%	86.31B
RELX PLC	20.76x	5.43x	13.34x	2.74%	63.2B
INFOSYS LIMITED	14.81x	2.15x	9.14x	5.26%	47.79B
FUJITSU LIMITED	20.89x	1.7x	10.49x	1.4%	40.35B
NEC CORPORATION	20.62x	1.57x	9.98x	0.91%	39.24B
HCL TECHNOLOGIES LIMITED	18.01x	2.34x	10.86x	4.8%	37.36B
Average	2.84x	4.22x	19.82x	2.71%	75.98B
Weighted average by Cap.	-0.72x	5.13x	24.66x	2.91%