Valuation VNET Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 14/05/2026 BST			5-day change	1st Jan Change
10.45 ^USD	-7.36%		+16.63%	+23.52%

05-14	Asian Equities Traded in the US as American Depositary Receipts Higher in Thursday Trading	MT
05-13	Asian Equities Traded in the US as American Depositary Receipts Wednesday Surge Higher in Wednesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,356	5,789	5,238	9,236	15,919	20,186	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	26.8%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	42,824	49,232	53,245
Change	-	-14.17%	10.91%	34.08%	54.32%	42.91%	14.96%	8.15%
P/E ratio	16.8x	-7.49x	-1.16x	288x	-61.6x	76.6x	45.5x	31.8x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.76x	2.68x	2.4x
PEG	-	0x	-0x	-3x	0x	-0x	0.7x	0.7x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.73x	1.44x	1.23x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.66x	3.5x	3.24x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	11.5x	10.5x	9.21x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	41x	33.1x	25.4x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-5.48x	-7.7x	-12x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-18.2%	-13%	-8.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	0.9257	1.559	2.232
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,687	14,050	16,444
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,721	4,678	5,779
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,044	1,486	2,100
Net income ¹	500.1	-776	-2,644	183.2	-251.8	251.9	554.3	943.6
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,638	29,046	33,059
Reference price ²	57.36	39.11	20.35	34.60	59.17	70.90	70.90	70.90
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.	76.59x	3.66x	11.51x	-.--%	2.98B
IBM	21.47x	3.54x	12.36x	3.09%	205B
ACCENTURE PLC	12.18x	1.29x	6.79x	3.97%	101B
TATA CONSULTANCY SERVICES LTD.	16x	2.9x	10.7x	5.31%	84.99B
AUTOMATIC DATA PROCESSING, INC.	18.81x	3.84x	13.1x	3.15%	83.29B
RELX PLC	18.67x	4.91x	12.14x	3.07%	56.47B
SNOWFLAKE INC.	-53.57x	8.26x	53.77x	-.--%	52.06B
INFOSYS LIMITED	14.23x	2.09x	8.75x	5.4%	46.35B
FUJITSU LIMITED	12.85x	1.47x	10.07x	1.26%	35.54B
NEC CORPORATION	21.71x	1.48x	10.52x	0.8%	33.96B
Average	15.89x	3.35x	14.97x	2.6%	70.16B
Weighted average by Cap.	12.69x	3.34x	14.06x	3.2%