Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 01:55:00 15/07/26 am AEST			After hours 06:00:00 am
0.7550 ^EUR	-0.79%		0.7530	-0.26%

24/06	Tullow Oil makes partial notes repayment	AN
19/05	Greencoat Renewables to Move Listing to Main Board of Johannesburg Stock Exchange	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	828.2	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	8.29%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,910	1,902	1,862
Change	-	37.57%	18.92%	-13.16%	-11.05%	3.18%	-0.4%	-2.09%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11.1x	8.49x	6.95x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.77x	0.75x	0.74x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	6.23x	5.5x	5.03x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.4x	12.6x	11.3x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.2x	15x	12.8x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.4x	14.5x	12.5x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.6x	15.5x	13.4x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.39%	6.46%	7.47%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0688	0.069	0.069
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	9.04%	9.07%	9.07%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0687	0.0897	0.1095
Distribution rate	65.2%	48.7%	105%	150%	-145%	100%	77%	63.1%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	133	150.5	164.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	116.7	131.2	149
Net income ¹	71.14	136.6	69.49	50.97	-52.42	74.97	92.13	111
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,081	1,074	1,034
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7610	0.7610	0.7610
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,088,368	-	-
Announcement Date	28/2/22	27/2/23	6/3/24	6/3/25	5/3/26	-	-	-

¹EUR in Million²EUR

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.($)
GREENCOAT RENEWABLES PLC	11.08x	14.36x	16.18x	9.04%	944M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	26.74x	10.31x	12.28x	1.2%	15.73B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	7.91x	7.76x	10.21x	3.91%	13.68B
BORALEX INC.	64.62x	7.67x	9.97x	1.78%	2.69B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	19.77x	-	-	-	2.1B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	8.78x	3.84x	7.34x	-	729M
Average	23.15x	8.79x	11.20x	3.98%	5.98B
Weighted average by Cap.	21.22x	9.04x	11.26x	2.59%