Valuation VNET Group, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 23/01/2026 GMT			5-day change	1st Jan Change
10.61 ^USD	+1.92%		-7.66%	+25.41%

01-22	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT
01-16	Asian Equities Traded in the US as American Depositary Receipts Decline in Friday Trading; Up Over 2% for Week	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,104	8,356	5,789	5,238	9,236	19,903	19,903	-
Change	-	-72.24%	-30.73%	-9.52%	76.35%	115.49%	0%	-
Enterprise Value (EV) ¹	34,259	15,214	13,058	14,483	19,418	39,240	44,877	49,849
Change	-	-55.59%	-14.17%	10.91%	34.08%	102.08%	14.37%	11.08%
P/E ratio	-8.44x	16.8x	-7.49x	-1.16x	288x	-142x	122x	76.8x
PBR	3.86x	1.17x	0.88x	0.87x	1.44x	3.13x	2.73x	2.45x
PEG	-	-0x	0x	-0x	-3x	0x	-1x	1.3x
Capitalization / Revenue	6.23x	1.35x	0.82x	0.71x	1.12x	2.04x	1.72x	1.45x
EV / Revenue	7.09x	2.46x	1.85x	1.95x	2.35x	4.02x	3.88x	3.62x
EV / EBITDA	25.9x	8.68x	6.97x	7.1x	7.99x	13.5x	12.1x	10.5x
EV / EBIT	294x	714x	108x	-7.35x	29x	47.5x	42.2x	32x
EV / FCF	-19.5x	-11.7x	-23.5x	-16x	-21.1x	-4.91x	-6.98x	-10.9x
FCF Yield	-5.13%	-8.57%	-4.25%	-6.24%	-4.74%	-20.4%	-14.3%	-9.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-26.82	3.42	-5.22	-17.58	0.12	-0.5206	0.6073	0.9637
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,829	6,190	7,065	7,413	8,259	9,765	11,579	13,763
EBITDA ¹	1,324	1,754	1,873	2,039	2,430	2,904	3,707	4,756
EBIT ¹	116.6	21.31	121.2	-1,971	669.4	826.3	1,065	1,558
Net income ¹	-3,180	500.1	-776	-2,644	183.2	-547.4	238.8	528.7
Net Debt ¹	4,155	6,857	7,270	9,245	10,182	19,337	24,974	29,945
Reference price ²	226.48	57.36	39.11	20.35	34.60	73.98	73.98	73.98
Nbr of stocks (in thousands)	132,923	145,672	148,024	257,364	266,966	269,026	269,026	-
Announcement Date	23/03/21	30/03/22	21/03/23	27/03/24	12/03/25	-	-	-

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.	-139.42x	3.98x	13.38x	-.--%	2.8B
IBM	32.82x	4.75x	16.96x	2.28%	275B
ACCENTURE PLC	21.18x	2.29x	12.24x	2.28%	175B
TATA CONSULTANCY SERVICES LTD.	22.52x	4.16x	15.29x	3.85%	124B
AUTOMATIC DATA PROCESSING, INC.	23.78x	4.8x	16.45x	2.46%	105B
INFOSYS LIMITED	23.91x	3.61x	15.3x	2.98%	73.48B
SNOWFLAKE INC.	-53.19x	14.97x	109.89x	-.--%	72.25B
RELX PLC	25.9x	6.22x	15.55x	2.27%	71.61B
HCL TECHNOLOGIES LIMITED	26.92x	3.35x	16.04x	3.37%	50.31B
FUJITSU LIMITED	17.72x	2.05x	14x	0.69%	48.08B
Average	0.21x	5.02x	24.51x	2.02%	99.89B
Weighted average by Cap.	19.66x	4.81x	22.17x	2.35%