Valuation Greencoat UK Wind PLC

Equities

Market Closed - London S.E. Other stock markets 09:05:12 15/05/2026 pm IST			5-day change	1st Jan Change
98.45 ^GBX	-1.35%		-0.74%	+0.36%

27/04	Greencoat UK Wind declares qtrly interim dividend of 2.68p per share for Q1 2026	RE
27/04	Greencoat UK Wind PLC announces Quarterly dividend, payable on May 29, 2026	CI

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	2,125	-	-
Change	-	8.15%	-0.59%	-17.82%	-26.4%	0.29%	-	-
Enterprise Value (EV) ¹	4,203	4,604	5,271	4,630	3,825	3,744	3,535	3,487
Change	-	9.53%	14.5%	-12.16%	-17.4%	-2.12%	-5.56%	-1.37%
P/E ratio	7.68x	3.69x	27.8x	-52.6x	-11.3x	7.32x	7.43x	6.65x
PBR	-	-	0.92x	0.84x	0.73x	0.75x	0.74x	-
PEG	-	0x	-0.3x	0x	-0x	-0x	-5x	0.6x
Capitalization / Revenue	7.69x	3.44x	15.1x	53.8x	-41.7x	4.23x	4.43x	4.31x
EV / Revenue	9.93x	4.49x	22.8x	86.6x	-75.3x	7.45x	7.37x	7.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	10.7x	4.67x	27.2x	196x	-51.5x	9.08x	8.73x	7.66x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0718	0.0772	0.1	0.1	-	0.1085	0.111	0.1123
Rate of return	5.11%	5.08%	6.6%	7.83%	-	11%	11.3%	11.4%
EPS ²	0.183	0.4116	0.0544	-0.0243	-0.0871	0.1345	0.1325	0.148
Distribution rate	39.2%	18.8%	184%	-412%	-	80.7%	83.7%	75.9%
Net sales ¹	423.5	1,025	231.3	53.49	-50.78	502.4	479.8	492.6
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	393.9	986.6	194	23.62	-74.26	412.2	404.9	455.4
Net income ¹	363.2	953.9	126.2	-55.42	-192.6	317	299.3	319.8
Net Debt ¹	945.2	1,080	1,768	1,751	1,706	1,619	1,410	1,362
Reference price ²	1.4060	1.5200	1.5150	1.2770	0.9810	0.9845	0.9845	0.9845
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	-	-	-