Valuation VNET Group, Inc.

Stocks

Market Closed - Nasdaq 04:00:00 10/10/2026 HKT			5-day change	1st Jan Change
5.530 ^USD	+6.96%		+7.80%	-34.63%

10-05	Asian Equities Traded in the US as American Depositary Receipts Start Week Higher in Monday Trading	MT
10-02	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading; End Week Flat	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	10,545	-	-
Change	-	-30.73%	-9.52%	76.35%	72.35%	-33.76%	-	-
Enterprise Value (EV) ¹	15,214	13,058	14,483	19,418	29,966	33,010	40,368	46,380
Change	-	-14.17%	10.91%	34.08%	54.32%	10.16%	22.29%	14.89%
P/E	16.8x	-7.49x	-1.16x	288x	-61.6x	-6.9x	48x	24.6x
PBR	1.17x	0.88x	0.87x	1.44x	2.56x	1.43x	1.57x	1.46x
PEG	-	0x	-0x	-3x	0x	-0x	-0x	0.3x
Capitalization / Revenue	1.35x	0.82x	0.71x	1.12x	1.6x	0.9x	0.74x	0.6x
EV / Revenue	2.46x	1.85x	1.95x	2.35x	3.01x	2.82x	2.82x	2.66x
EV / EBITDA	8.68x	6.97x	7.1x	7.99x	10.1x	8.8x	8.36x	7.59x
EV / EBIT	714x	108x	-7.35x	29x	38.4x	31.7x	26.7x	22.8x
EV / FCF	-11.7x	-23.5x	-16x	-21.1x	-5.22x	-4.3x	-5.15x	-7.43x
FCF Yield	-8.57%	-4.25%	-6.24%	-4.74%	-19.1%	-23.3%	-19.4%	-13.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.42	-5.22	-17.58	0.12	-0.96	-5.365	0.7714	1.506
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,190	7,065	7,413	8,259	9,949	11,695	14,318	17,460
EBITDA ¹	1,754	1,873	2,039	2,430	2,978	3,752	4,829	6,113
EBIT ¹	21.31	121.2	-1,971	669.4	780.3	1,041	1,512	2,036
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	37.04	37.04	37.04
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.($)
VNET GROUP, INC.	-6.9x	2.82x	8.8x	-.--%	1.57B
IBM	22.36x	3.66x	12.77x	2.98%	214B
SALESFORCE, INC.	21.93x	4.63x	11.36x	0.75%	189B
ACCENTURE PLC	15.53x	1.69x	8.87x	3.09%	125B
CLOUDFLARE, INC.	-622.65x	44.3x	182.01x	-.--%	129B
SNOWFLAKE INC.	-145.13x	20.19x	111.04x	-.--%	130B
TATA CONSULTANCY SERVICES LTD.	14.06x	2.52x	9.7x	5.73%	80.6B
RELX PLC	20.95x	5.52x	13.56x	2.68%	62.61B
FUJITSU LIMITED	23.78x	1.97x	12.5x	1.31%	46.56B
COREWEAVE, INC.	-16.06x	7.1x	12.07x	-.--%	45.27B
Average	-67.21x	9.44x	38.27x	1.65%	102.23B
Weighted average by Cap.	-83.36x	10.91x	45.57x	1.81%