Valuation Greencoat UK Wind PLC

Equities

Market Closed - London S.E. Other stock markets 10:05:21 16/03/2026 pm IST			5-day change	1st Jan Change
95.50 ^GBX	+0.21%		-0.52%	-2.65%

11/03	Newton Investment discloses 5.42% stake in Greencoat UK Wind as of March 9, filing shows	RE
07/03	Greencoat UK Wind PLC, 2025 Earnings Call, Mar 06, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,258	3,523	3,503	2,879	2,119	2,057	-	-
Change	-	8.15%	-0.59%	-17.82%	-26.4%	-2.91%	-	-
Enterprise Value (EV) ¹	4,203	4,604	5,271	4,630	2,119	3,811	3,606	3,433
Change	-	9.53%	14.5%	-12.16%	-54.24%	79.86%	-5.38%	-4.78%
P/E ratio	7.68x	3.69x	27.8x	-52.6x	-11.3x	6.86x	6.81x	6.48x
PBR	-	-	0.92x	0.84x	-	0.65x	0.64x	-
PEG	-	0x	-0.3x	0x	-0x	-0x	9.47x	1.3x
Capitalization / Revenue	7.69x	3.44x	15.1x	53.8x	-41.7x	4.46x	4.34x	4.18x
EV / Revenue	9.93x	4.49x	22.8x	86.6x	-41.7x	8.27x	7.61x	6.98x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	10.7x	4.67x	27.2x	196x	-28.5x	9.11x	8.41x	7.55x
EV / FCF	-	-	-	-	-	10.7x	8.72x	-
FCF Yield	-	-	-	-	-	9.36%	11.5%	-
Dividend per Share ²	0.0718	0.0772	0.1	0.1	-	0.1075	0.111	0.1123
Rate of return	5.11%	5.08%	6.6%	7.83%	-	11.3%	11.6%	11.8%
EPS ²	0.183	0.4116	0.0544	-0.0243	-0.0871	0.139	0.14	0.147
Distribution rate	39.2%	18.8%	184%	-412%	-	77.3%	79.3%	76.4%
Net sales ¹	423.5	1,025	231.3	53.49	-50.78	460.9	473.9	492.2
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	393.9	986.6	194	23.62	-74.26	418.2	428.7	455
Net income ¹	363.2	953.9	126.2	-55.42	-192.6	303.8	306.6	318.2
Net Debt ¹	945.2	1,080	1,768	1,751	-	1,754	1,549	1,376
Reference price ²	1.4060	1.5200	1.5150	1.2770	0.9810	0.9530	0.9530	0.9530
Nbr of stocks (in thousands)	23,17,098	23,18,090	23,12,132	22,54,359	21,59,802	21,58,467	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	26/02/26	-	-	-