GREENCOAT UK WIND PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 126.30 GBX | -0.16% |
|
+0.08% | -16.63% |
| Aug. 28 | Greencoat UK Wind Chair Riches sells GBP150,000 in shares | AN |
| Jul. 24 | Greencoat UK Wind PLC, H1 2024 Earnings Call, Jul 24, 2024 |
Projected Income Statement: Greencoat UK Wind PLC
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 155.4 | 423.5 | 1,025 | 231.3 | -228.7 | 461 | 500.1 |
| Change | - | - | 172.52% | 142.08% | -77.43% | - | - | 8.48% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 126.4 | 393.9 | 986.6 | 194 | -40.78 | 444.4 | 432.9 |
| Change | - | - | 211.7% | 150.47% | -80.34% | - | - | -2.58% |
| Interest Paid 1 | - | - | -30.69 | -32.78 | -67.4 | -71.35 | -65.55 | -33.7 |
| Earnings before Tax (EBT) 1 | - | - | 363.2 | 953.9 | 126.6 | -112.1 | 378.8 | 368.4 |
| Change | - | - | - | 162.61% | -86.73% | - | - | -2.74% |
| Net income 1 | 43.29 | - | 363.2 | 953.9 | 126.2 | -150.4 | 326.3 | 310.6 |
| Change | - | -100% | - | 162.61% | -86.77% | - | - | -4.81% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Greencoat UK Wind PLC
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 945 | 1,080 | 1,768 | 1,462 | 1,314 | 1,196 |
| Change | - | - | - | 14.29% | 63.7% | -17.32% | -10.12% | -8.98% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: Greencoat UK Wind PLC
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| CAPEX 1 | 572.2 | 488.8 | 823.7 | - | - |
| Change | - | -14.57% | 68.5% | -100% | - |
| Free Cash Flow (FCF) 1 | - | - | - | 399.2 | 420.6 |
| Change | - | - | - | - | 5.36% |
| Announcement Date | 2/24/22 | 2/23/23 | 2/29/24 | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: Greencoat UK Wind PLC
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | 81.33% | 93.02% | 96.25% | 83.86% | 17.83% | 96.39% | 86.56% |
| EBT Margin (%) | - | - | - | 85.77% | 93.05% | 54.72% | 49.03% | 82.17% | 73.67% |
| Net margin (%) | - | - | - | 85.77% | 93.05% | 54.55% | 65.76% | 70.78% | 62.11% |
| FCF margin (%) | - | - | - | - | - | - | -174.55% | 91.24% | - |
| FCF / Net Income (%) | - | - | - | - | - | - | -265.43% | 128.9% | - |
Profitability | |||||||||
| ROA | 8.18% | 1.92% | 2.73% | 6.66% | 13.66% | 2.29% | - | - | - |
| ROE | 15.96% | 2.68% | 5.13% | 13.65% | 27.38% | 3.29% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | 3.66x | 3.12x | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | 135.13% | 47.68% | 356.07% | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | 0.071 | 0.0718 | 0.0772 | 0.1 | 0.1 | 0.104 | 0.107 |
| Change | - | - | - | 1.13% | 7.52% | 29.53% | 0% | 4% | 2.88% |
| Book Value Per Share 1 | - | - | - | - | - | 1.641 | 1.604 | 1.654 | 1.696 |
| Change | - | - | - | - | - | - | -2.23% | 3.07% | 2.55% |
| EPS 1 | - | 0.0314 | - | 0.183 | 0.4116 | 0.0544 | -0.0658 | 0.1447 | 0.1387 |
| Change | - | - | - | - | 124.92% | -86.78% | -220.96% | -319.86% | -4.13% |
| Nbr of stocks (in thousands) | - | 1,517,537 | 1,824,129 | 2,317,098 | 2,318,090 | 2,312,132 | 2,259,349 | 2,259,349 | 2,259,349 |
| Announcement Date | - | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | - | - | - |
1GBP
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | -19.2x | 8.73x |
| PBR | 0.79x | 0.76x |
| EV / Sales | -18.9x | 9.04x |
| Yield | 7.92% | 8.23% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
1.263GBP
Average target price
1.773GBP
Spread / Average Target
+40.41%
Annual profits - Rate of surprise
- Stock Market
- Equities
- UKW Stock
- Financials Greencoat UK Wind PLC