Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 01:55:00 29/07/26 am AEST			After hours 05:59:19 am
0.7980 ^EUR	+0.88%		0.7930	-0.63%

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	860.9	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	12.56%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,942	1,935	1,895
Change	-	37.57%	18.92%	-13.16%	-11.05%	4.95%	-0.39%	-2.05%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11.5x	8.82x	7.22x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.8x	0.78x	0.77x
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	6.47x	5.72x	5.23x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.6x	12.9x	11.5x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.5x	15.2x	13.1x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.6x	14.7x	12.7x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.9x	15.8x	13.6x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.29%	6.35%	7.35%
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%	8.7%	8.73%	8.73%
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	0.7910	0.7910	0.7910
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREENCOAT RENEWABLES PLC	11.52x	14.6x	16.46x	8.7%	979M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	27.6x	10.42x	12.42x	1.16%	16.25B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.93x	8.08x	10.61x	3.45%	14.65B
BORALEX INC.	64.59x	7.66x	9.89x	1.78%	2.7B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	21.77x	-	-	-	2.31B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	10.76x	4.3x	8.22x	-	887M
Average	24.19x	9.01x	11.52x	3.77%	6.3B
Weighted average by Cap.	21.83x	9.21x	11.49x	2.39%