XLONUKW
Market cap3.53bUSD
Dec 23, Last price
124.70GBP
1D
-0.95%
1Q
-9.44%
Jan 2017
4.35%
IPO
22.56%
Name
Greencoat UK Wind PLC
Chart & Performance
Profile
Greencoat UK Wind PLC specializes in renewables infrastructure investments in energy, wind generation assets and onshore and offshore wind farm projects with a capacity of over 10 megawatt. For offshore wind farms, the fund seeks to invest 40% of the Gross Asset Value at acquisition and where a utility company retains an equity interest for a lock-up period. The fund ensures that the total of short-term acquisition financing and long-term debt is between zero and 40% of Gross Asset Value at any time, with average total debt being between 20% and 30% in the longer term. It prefers to invest in projects and assets based in the United Kingdom. The fund seeks to acquire 100%, majority, or minority interests in individual wind farms.
IPO date
Mar 27, 2013
Employees
0
Domiciled in
GB
Incorporated in
GB
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 234,381 -75.74% | 966,293 156.34% | 376,952 217.86% | |||||||
Cost of revenue | 40,405 | 41,638 | 32,868 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 193,976 | 924,655 | 344,084 | |||||||
NOPBT Margin | 82.76% | 95.69% | 91.28% | |||||||
Operating Taxes | 392 | 986,638 | 363,219 | |||||||
Tax Rate | 0.20% | 106.70% | 105.56% | |||||||
NOPAT | 193,584 | (61,983) | (19,135) | |||||||
Net income | 126,188 -86.77% | 953,863 162.61% | 363,219 247.93% | |||||||
Dividends | (197,043) | (175,800) | (138,786) | |||||||
Dividend yield | 5.61% | 4.99% | 4.97% | |||||||
Proceeds from repurchase of equity | (9,495) | (42) | 647,618 | |||||||
BB yield | 0.27% | 0.00% | -23.21% | |||||||
Debt | ||||||||||
Debt current | 500,000 | 150,000 | ||||||||
Long-term debt | 1,290,000 | 1,100,000 | 950,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,091,841) | (950,000) | ||||||||
Net debt | (3,770,441) | (3,711,758) | (3,097,346) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 359,801 | 545,851 | 242,261 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (773,468) | (475,338) | (563,489) | |||||||
Cash from financing activities | 415,689 | (55,531) | 318,141 | |||||||
FCF | (205,701) | (201,709) | (21,189) | |||||||
Balance | ||||||||||
Cash | 21,805 | 2,446 | 4,801 | |||||||
Long term investments | 5,538,636 | 4,959,312 | 4,042,545 | |||||||
Excess cash | 5,548,722 | 4,913,443 | 4,028,498 | |||||||
Stockholders' equity | 1,322,482 | 1,402,832 | 624,759 | |||||||
Invested Capital | 4,779,088 | 3,720,591 | 3,425,219 | |||||||
ROIC | 4.56% | |||||||||
ROCE | 3.18% | 18.05% | 8.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,317,758 | 2,317,630 | 1,984,850 | |||||||
Price | 1.52 -0.33% | 1.52 8.11% | 1.41 4.77% | |||||||
Market cap | 3,511,404 -0.32% | 3,522,797 26.23% | 2,790,699 4.77% | |||||||
EV | (259,037) | (188,961) | (306,647) | |||||||
EBITDA | 193,976 | 924,655 | 344,084 | |||||||
EV/EBITDA | ||||||||||
Interest | 58,787 | 27,489 | 23,113 | |||||||
Interest/NOPBT | 30.31% | 2.97% | 6.72% |