|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.75 GBX | +0.13% |
|
+1.93% | -7.01% |
| May. 14 | Barclays Downgrades Greencoat UK Wind to Equalweight, Reduces PT | MT |
| May. 14 | RBC cuts AB Foods; JPMorgan raises Mondi | AN |
Projected Income Statement: Greencoat UK Wind PLC
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 155.4 | 423.5 | 1,025 | 231.3 | 53.49 | 170 | 513 | 481.6 |
| Change | - | 172.52% | 142.08% | -77.43% | -76.88% | 217.84% | 201.76% | -6.12% |
| EBITDA | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EBIT 1 | 126.4 | 393.9 | 986.6 | 194 | 23.62 | 303.4 | 443.4 | 443.3 |
| Change | - | 211.7% | 150.47% | -80.34% | -87.82% | 1,184.35% | 46.16% | -0.02% |
| Interest Paid 1 | - | -30.69 | -32.78 | -67.4 | -105.3 | -106.1 | -101.6 | -96.6 |
| Earnings before Tax (EBT) 1 | - | 363.2 | 953.9 | 126.6 | -55.42 | 202.8 | 345 | 346.6 |
| Change | - | - | 162.61% | -86.73% | -143.78% | 465.88% | 70.16% | 0.46% |
| Net income 1 | - | 363.2 | 953.9 | 126.2 | -55.42 | 166.9 | 298.5 | 269.5 |
| Change | - | - | 162.61% | -86.77% | -143.91% | 401.18% | 78.85% | -9.72% |
| Announcement Date | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | 2/27/25 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Greencoat UK Wind PLC
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 945 | 1,080 | 1,768 | 1,751 | 1,839 | 1,687 | 1,941 |
| Change | - | - | 14.29% | 63.7% | -0.96% | 5.01% | -8.27% | 15.06% |
| Announcement Date | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | 2/27/25 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: Greencoat UK Wind PLC
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| CAPEX 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Free Cash Flow (FCF) 1 | 32.87 | 70.92 | 225.1 | 602.9 | 53.85 | -1.76 |
| Change | - | 115.74% | 217.42% | 167.79% | -91.07% | -103.27% |
| Announcement Date | 2/27/20 | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | 2/27/25 |
1GBP in Million
Estimates
Forecast Financial Ratios: Greencoat UK Wind PLC
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | 81.33% | 93.02% | 96.25% | 83.86% | 44.16% | 178.44% | 86.43% | 92.05% |
| EBT Margin (%) | - | - | 85.77% | 93.05% | 54.72% | -103.61% | 119.26% | 67.25% | 71.97% |
| Net margin (%) | - | - | 85.77% | 93.05% | 54.55% | -103.61% | 98.18% | 58.19% | 55.96% |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | 1.92% | 2.73% | 6.66% | 13.66% | 2.29% | 0.28% | - | - | - |
| ROE | 2.68% | 5.13% | 13.65% | 27.38% | 3.29% | -1.54% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
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 | 0.1038 | 0.107 | 0.1101 |
| Change | - | - | 1.13% | 7.52% | 29.53% | 0% | 3.75% | 3.08% | 2.95% |
| Book Value Per Share 1 | - | - | - | - | 1.641 | 1.512 | 1.654 | 1.696 | - |
| Change | - | - | - | - | - | -7.86% | 9.37% | 2.55% | - |
| EPS 1 | - | - | 0.183 | 0.4116 | 0.0544 | -0.0243 | 0.074 | 0.139 | 0.124 |
| Change | - | - | - | 124.92% | -86.78% | -144.67% | 404.53% | 87.84% | -10.79% |
| Nbr of stocks (in thousands) | - | 1,824,129 | 2,317,098 | 2,318,090 | 2,312,132 | 2,254,359 | 2,224,352 | 2,224,352 | 2,224,352 |
| Announcement Date | - | 2/25/21 | 2/24/22 | 2/23/23 | 2/29/24 | 2/27/25 | - | - | - |
1GBP
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 16x | 8.53x |
| PBR | 0.72x | 0.7x |
| EV / Sales | 26.3x | 8.43x |
| Yield | 8.75% | 9.02% |
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
OUTPERFORM
Number of Analysts
6
Last Close Price
1.186GBP
Average target price
1.550GBP
Spread / Average Target
+30.69%
Annual profits - Rate of surprise
- Stock Market
- Equities
- UKW Stock
- Financials Greencoat UK Wind PLC
Select your edition
All financial news and data tailored to specific country editions
