XNASVNET
Market cap156mUSD
Dec 23, Last price
3.63USD
1D
1.97%
1Q
-3.20%
Jan 2017
-48.22%
IPO
-79.55%
Name
VNET Group Inc
Chart & Performance
Profile
VNET Group, Inc., an investment holding company, provides hosting and related services in China. It offers managed hosting services consisting of managed retail services, such as colocation services that dedicate data center space to house customers' servers and networking equipment, as well as allow customers to lease partial or entire cabinets for their servers; server administration services; interconnectivity services that allow customers to connect their servers; value-added services, including hybrid IT, bare metal, firewall, server load balancing, data backup and recovery, data center management, server management, and backup server services; cloud services that allow customers to run applications over the internet using IT infrastructure; VPN Services that extend customers' private networks by setting up connections through the public internet. The company also provides operating system support and assistance with updates, server monitoring, server backup and restoration, server security evaluation, firewall services, and disaster recovery services; site selection, planning, design, and construction services for wholesale and retail data centers. It serves information technology and cloud services, communications and social networking, gaming and entertainment, e-commerce, automobile, financial services, and blue-chip and small-to-mid-sized enterprises; government agencies; individuals; and telecommunication carriers. As of December 31, 2021, it operated 40 self-built data centers and 64 partnered data centers with 78,540 cabinets under management. The company was formerly known as 21Vianet Group, Inc. and changed its name to VNET Group, Inc. in October 2021. VNET Group, Inc. was founded in 1999 and is headquartered in Beijing, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 7,412,930 4.92% | 7,065,232 14.14% | 6,189,801 28.18% | |||||||
Cost of revenue | 7,250,722 | 6,968,680 | 6,038,014 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 162,208 | 96,552 | 151,787 | |||||||
NOPBT Margin | 2.19% | 1.37% | 2.45% | |||||||
Operating Taxes | 114,374 | 133,464 | 111,407 | |||||||
Tax Rate | 70.51% | 138.23% | 73.40% | |||||||
NOPAT | 47,834 | (36,912) | 40,380 | |||||||
Net income | (2,643,836) 246.09% | (763,919) -252.75% | 500,098 -118.58% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,129,440 | (1,701,807) | ||||||||
BB yield | -2,964.10% | 744.26% | ||||||||
Debt | ||||||||||
Debt current | 6,213,857 | 1,902,346 | 1,236,187 | |||||||
Long-term debt | 16,640,005 | 17,695,509 | 14,141,607 | |||||||
Deferred revenue | 2,673 | 2,294 | ||||||||
Other long-term liabilities | 1,120,637 | 87,174 | 77,573 | |||||||
Net debt | 19,495,556 | 16,694,340 | 13,907,070 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,063,480 | 2,602,294 | 1,387,922 | |||||||
CAPEX | (2,967,447) | (3,052,903) | (2,734,213) | |||||||
Cash from investing activities | (3,905,109) | (3,559,252) | (3,772,613) | |||||||
Cash from financing activities | 3,941,134 | 2,136,001 | 967,577 | |||||||
FCF | (3,590,899) | (2,535,744) | (3,499,616) | |||||||
Balance | ||||||||||
Cash | 2,600,357 | 2,661,321 | 1,372,481 | |||||||
Long term investments | 757,949 | 242,194 | 98,243 | |||||||
Excess cash | 2,987,660 | 2,550,253 | 1,161,234 | |||||||
Stockholders' equity | (10,449,976) | (7,908,548) | (7,247,531) | |||||||
Invested Capital | 35,612,604 | 29,702,617 | 26,006,588 | |||||||
ROIC | 0.15% | 0.17% | ||||||||
ROCE | 0.64% | 0.43% | 0.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 150,191 | 147,803 | 151,932 | |||||||
Price | 0.48 -49.38% | 0.95 -37.21% | 1.51 -73.97% | |||||||
Market cap | 71,841 -48.57% | 139,674 -38.92% | 228,658 -66.90% | |||||||
EV | 20,067,365 | 17,206,257 | 14,494,500 | |||||||
EBITDA | 1,969,547 | 1,692,494 | 1,419,365 | |||||||
EV/EBITDA | 10.19 | 10.17 | 10.21 | |||||||
Interest | 312,172 | 273,305 | 334,950 | |||||||
Interest/NOPBT | 192.45% | 283.07% | 220.67% |