Valuation VNET Group, Inc. BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 23:43:26 12/06/2026 +03			5-day change	1st Jan Change
7.720 ^EUR	+0.26%		-0.26%	+7.22%

06-09	Asian Equities Traded in the US as American Depositary Receipts Rise in Tuesday Trading	MT
06-02	Asian Equities Traded in the US as American Depositary Receipts Rise Sharply in Tuesday 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	17,088	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	7.34%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	39,797	46,495	51,331
Change	-	-14.17%	10.91%	34.08%	54.32%	32.81%	16.83%	10.4%
P/E Ratio	16.8x	-7.49x	-1.16x	288x	-61.6x	-1,072x	70.3x	38.8x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.47x	2.38x	2.12x
PEG	-	0x	-0x	-3x	0x	11.4x	-0x	0.5x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.46x	1.2x	1.01x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.39x	3.26x	3.03x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	10.7x	9.96x	8.89x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	37.4x	31.1x	24.7x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-5.2x	-6.95x	-11.3x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-19.2%	-14.4%	-8.88%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-0.056	0.8535	1.545
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,729	14,260	16,922
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,715	4,669	5,775
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,065	1,493	2,081
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-306.1	247.6	539.7
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,709	29,406	34,242
Reference price ²	57.36	39.11	20.35	34.60	59.17	60.02	60.02	60.02
Nbr of stocks (in thousands)	145,672	148,024	257,364	266,966	269,026	284,692	-	-
Announcement Date	3/30/22 A	3/21/23 A	3/27/24 A	3/12/25 A	3/16/26 A	-	-	-

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	26.52x	4.25x	14.83x	2.48%	256B
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	105B
AUTOMATIC DATA PROCESSING, INC.	20.4x	4.15x	14.17x	2.92%	90.42B
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	80.68B
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	82.27B
RELX PLC	19.59x	5.12x	12.66x	2.9%	58.94B
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	47.53B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.3B
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	32.12B
Average	6.64x	3.92x	17.96x	2.84%	87.52B
Weighted average by Cap.	9.50x	4.25x	18.34x	2.91%