Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 09:25:00 10/07/2026 pm IST			5-day change	1st Jan Change
0.7630 ^EUR	+0.26%		+0.39%	+11.06%

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	830.4	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	8.57%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,912	1,904	1,864
Change	-	37.57%	18.92%	-13.16%	-11.05%	3.3%	-0.4%	-2.09%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11.1x	8.51x	6.97x
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	6.24x	5.52x	5.05x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.4x	12.7x	11.3x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.2x	15x	12.9x
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	15.7x	15.5x	13.4x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.39%	6.45%	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%	9.01%	9.05%	9.05%
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	0.7630	0.7630	0.7630
Nbr of stocks (in thousands)	8,89,888	11,41,239	11,41,239	11,13,535	11,13,335	10,88,368	-	-
Announcement Date	28/02/22	27/02/23	06/03/24	06/03/25	05/03/26	-	-	-

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	11.11x	14.37x	16.2x	9.01%	95Cr
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	26.81x	10.32x	12.29x	1.19%	1.58TCr
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	7.94x	7.8x	10.26x	3.9%	1.38TCr
BORALEX INC.	64.61x	7.66x	9.96x	1.78%	269.18Cr
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	20.37x	-	-	-	216.17Cr
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	8.92x	3.87x	7.4x	-	74Cr
Average	23.29x	8.80x	11.22x	3.97%	602.71Cr
Weighted average by Cap.	21.23x	9.05x	11.28x	2.59%