Valuation Greencoat Renewables PLC

Stocks

Market Closed - Euronext Dublin Other stock markets 18:55:00 19/06/2026 +03			After hours 19:53:00
0.7490 ^EUR	+0.13%		0.7470	-0.27%

05-19	Greencoat Renewables to Move Listing to Main Board of Johannesburg Stock Exchange	MT
05-19	Greencoat Renewables to move to main board of JSE next week	AN

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	814.1	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	6.44%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,895	1,888	1,848
Change	-	37.57%	18.92%	-13.16%	-11.05%	2.42%	-0.4%	-2.11%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	10.9x	8.34x	6.83x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.75x	0.74x	0.73x
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	6.12x	5.41x	4.95x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	14.3x	12.5x	11.2x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.1x	14.9x	12.7x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.2x	14.4x	12.4x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.5x	15.4x	13.3x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.44%	6.5%	7.53%
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%	9.2%	9.23%	9.23%
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	0.7480	0.7480	0.7480
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,088,368	-	-
Announcement Date	2/28/22 A	2/27/23 A	3/6/24 A	3/6/25 A	3/5/26 A	-	-	-

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	10.89x	14.25x	16.06x	9.2%	934M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	29.17x	10.64x	12.68x	1.1%	17.21B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.07x	7.97x	10.49x	3.84%	14.62B
BORALEX INC.	64.29x	7.65x	9.93x	1.79%	2.68B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	23.11x	-	-	-	2.46B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	7.89x	3.63x	6.94x	-	664M
Average	23.91x	8.83x	11.22x	3.98%	6.43B
Weighted average by Cap.	22.42x	9.30x	11.57x	2.49%