Valuation VNET Group, Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 00:08:05 02/10/2026 HKT			5-day change	1st Jan Change
4.930 ^EUR	+2.71%		-20.53%	-33.33%

09-28	Asian Equities Traded in the US as American Depositary Receipts Start Week Lower in Monday Trading	MT
09-25	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading; Down for Week	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	10,599	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-33.42%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	33,063	40,421	46,434
Change	-	-14.17%	10.91%	34.08%	54.32%	10.33%	22.25%	14.88%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-4.27x	46.9x	23.6x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.43x	1.58x	1.47x
PEG	-	0x	-0x	-3x	0x	-0x	-0x	0.2x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	0.91x	0.74x	0.61x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	2.83x	2.83x	2.68x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	8.9x	8.48x	7.75x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	31.7x	27.9x	24.7x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.3x	-5.15x	-7.44x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-23.2%	-19.4%	-13.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-8.712	0.7942	1.579
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,695	14,264	17,322
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,715	4,768	5,993
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,044	1,448	1,877
Net income ¹	500.1	-776	-2,644	183.2	-251.8	-1,232	245.9	476
Net Debt ¹	6,857	7,270	9,245	10,182	14,047	22,465	29,823	35,835
Reference price ²	57.36	39.11	20.35	34.60	59.17	37.23	37.23	37.23
Nbr of stocks (in thousands)	145,672	148,024	257,364	266,966	269,026	284,692	-	-
Announcement Date	30/3/22	21/3/23	27/3/24	12/3/25	16/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	21.6x	3.56x	12.43x	3.08%	207B
SALESFORCE, INC.	21.99x	4.64x	11.38x	0.76%	189B
CLOUDFLARE, INC.	-599.1x	42.61x	175.06x	-.--%	124B
SNOWFLAKE INC.	-133.59x	18.57x	102.82x	-.--%	120B
ACCENTURE PLC	13.62x	1.52x	7.99x	3.52%	112B
TATA CONSULTANCY SERVICES LTD.	13.27x	2.4x	9.06x	6.19%	77.38B
RELX PLC	19.25x	5.15x	12.66x	2.92%	57.65B
COREWEAVE, INC.	-17.04x	7.34x	12.48x	-.--%	48.05B
FUJITSU LIMITED	22.15x	1.83x	11.6x	1.4%	43.68B
Average	-70.87x	9.74x	39.50x	1.99%	108.72B
Weighted average by Cap.	-79.34x	10.42x	43.04x	1.93%