Financials Greencoat UK Wind PLC

Equities

Market Closed - London Stock Exchange Other stock markets 11:35:18 2023-12-11 am EST			5-day change	1st Jan Change
144.8 ^GBX	-0.07%		+0.21%	-4.74%

10:44am	UK investors have their eyes on central banks
09:42am	Greencoat UK Wind buys near 50% stake in Kype Muir Extension wind farm	AN

Fiscal Period : December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	1 426	2 282	2 448	3 258	3 523	3 349	-	-
Enterprise Value (EV) ¹	1 426	2 282	2 448	4 203	4 604	4 820	4 724	5 107
P/E ratio	-	47,9x	-	7,68x	3,69x	8,75x	8,46x	9,99x
Yield	5,37%	-	5,29%	5,11%	5,08%	6,34%	6,59%	6,79%
Capitalization / Revenue	6,14x	-	15,8x	7,69x	3,44x	5,84x	5,47x	5,51x
EV / Revenue	6,14x	-	15,8x	9,93x	4,49x	8,40x	7,71x	8,39x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	10,5x	9,86x	-
FCF Yield	-	-	-	-	-	9,56%	10,1%	-
Price to Book	-	-	-	-	-	0,84x	0,82x	0,81x
Nbr of stocks (in thousands)	1 131 450	1 517 537	1 824 129	2 317 098	2 318 090	2 313 053	-	-
Reference price ²	1,26	1,50	1,34	1,41	1,52	1,45	1,45	1,45
Announcement Date	2/28/19	2/27/20	2/25/21	2/24/22	2/23/23	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period : December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	232	-	155	423	1 025	574	612	608
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	-	126	394	987	468	491	436
Operating Margin	-	-	81,3%	93,0%	96,2%	81,7%	80,1%	71,7%
Earnings before Tax (EBT) ¹	-	-	-	363	954	424	438	380
Net income ¹	-	43,3	-	363	954	347	355	376
Net margin	-	-	-	85,8%	93,0%	60,4%	57,9%	61,8%
EPS ²	-	0,03	-	0,18	0,41	0,17	0,17	0,14
Free Cash Flow ¹	-	-	-	-	-	461	479	-
FCF margin	-	-	-	-	-	80,3%	78,3%	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	133%	135%	-
Dividend per Share ²	0,07	-	0,07	0,07	0,08	0,09	0,10	0,10
Announcement Date	2/28/19	2/27/20	2/25/21	2/24/22	2/23/23	-	-	-

¹GBP in Million²GBP

Estimates

Fiscal Period : December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	-	-	-	945	1 080	1 470	1 374	1 757
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	-	-	-	461	479	-
ROE (net income / shareholders' equity)	-	-	-	-	-	-	-	-
Shareholders' equity ¹	-	-	-	-	-	-	-	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	-	-	-	-	1,73	1,77	1,79
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	366	-	-	572	489	764	-	-
Capex / Sales	158%	-	-	135%	47,7%	133%	-	-
Announcement Date	2/28/19	2/27/20	2/25/21	2/24/22	2/23/23	-	-	-

¹GBP in Million²GBP

Estimates

Trading Rating :

Investor Rating :

ESG Refinitiv :

C+

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.448GBP

Average target price

1.805GBP

Spread / Average Target

+24.65%

	1st Jan change	Capi.
GREENCOAT UK WIND PLC	-4.74%	4 202 M $
SCOTTISH MORTGAGE INVESTMENT TRUST PLC	+3.35%	13 074 M $
F&C INVESTMENT TRUST PLC	+1.11%	5 821 M $
ALLIANCE TRUST PLC	+12.87%	3 809 M $
POLAR CAPITAL TECHNOLOGY TRUST PLC	+40.95%	3 729 M $
RIT CAPITAL PARTNERS PLC	-17.36%	3 232 M $
THE MONKS INVESTMENT TRUST PLC	+7.61%	2 833 M $
SMITHSON INVESTMENT TRUST PLC	+0.54%	2 745 M $
JPMORGAN GLOBAL GROWTH & INCOME PLC	+15.14%	2 536 M $
THE CITY OF LONDON INVESTMENT TRUST PLC	-2.19%	2 521 M $