Valuation VNET Group, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 23:00:00 10/06/2026 +03			5-day change	1st Jan Change
8.800 ^USD	-5.17%		-14.81%	+4.02%

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	16,974	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	6.62%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	39,875	46,796	51,462
Change	-	-14.17%	10.91%	34.08%	54.32%	33.07%	17.36%	9.97%
P/E ratio	16.8x	-7.49x	-1.16x	288x	-61.6x	-1,065x	58.9x	43.6x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	2.45x	2.25x	2.02x
PEG	-	0x	-0x	-3x	0x	11.3x	-0x	1.2x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	1.44x	1.19x	1.01x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	3.39x	3.29x	3.06x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	10.7x	10x	8.97x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	37.5x	31.3x	24.7x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-5.12x	-7.38x	-11.8x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-19.5%	-13.5%	-8.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-0.056	1.012	1.368
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,751	14,233	16,816
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,722	4,658	5,736
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	-180.1	312.2	496.7
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,902	29,822	34,489
Reference price ²	57.36	39.11	20.35	34.60	59.17	59.62	59.62	59.62
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VNET GROUP, INC.	-1122.71x	3.47x	10.96x	-.--%	2.51B
IBM	27.03x	4.32x	15.07x	2.43%	256B
ACCENTURE PLC	12.89x	1.37x	7.22x	3.75%	105B
SNOWFLAKE INC.	-83.94x	13.23x	76.73x	-.--%	83.15B
TATA CONSULTANCY SERVICES LTD.	13.81x	2.52x	9.29x	6.04%	81.8B
RELX PLC	20.46x	5.31x	13.13x	2.78%	60.14B
INFOSYS LIMITED	15.32x	2.26x	9.49x	5.01%	48.65B
FUJITSU LIMITED	13.63x	1.57x	10.73x	1.18%	36.35B
NEC CORPORATION	21.79x	1.48x	10.56x	0.8%	33.15B
HCL TECHNOLOGIES LIMITED	15.62x	1.98x	9.34x	5.54%	32.15B
Average	-106.61x	3.75x	17.25x	2.75%	73.86B
Weighted average by Cap.	4.47x	4.28x	19.06x	2.94%