Company Valuation: The Renewables Infrastructure Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,047 3,228 2,827 2,114 1,648 1,859 - -
Change - 5.92% -12.41% -25.22% -22.03% 12.8% - -
Enterprise Value (EV) 1 3,019 3,228 2,809 2,102 1,641 1,834 1,784 1,800
Change - 6.91% -12.97% -25.15% -21.93% 11.71% -2.69% 0.91%
P/E 13.4x 6.05x 569x -18.3x -12.8x 21.6x 12.7x 13.8x
PBR 1.13x - 0.89x 0.73x 0.66x 0.78x 0.79x 0.82x
PEG - 0x -5.7x 0x -0.9x -0x 0.2x -1.74x
Capitalization / Revenue 17.4x 5.81x -117x -13.3x -15.8x 25.8x 15.6x 13.5x
EV / Revenue 17.3x 5.81x -116x -13.3x -15.8x 25.5x 15x 13x
EV / EBITDA 14.9x 5.42x 79.6x -18.8x -30.4x 6.22x 5.7x 5.46x
EV / EBIT 14.9x 5.42x 79.6x -18.8x -30.4x 15.9x 10x 10.3x
EV / FCF - - - 15.9x - 6.13x 6.58x 9.84x
FCF Yield - - - 6.28% - 16.3% 15.2% 10.2%
Dividend per Share 2 0.0676 - 0.0718 0.0747 0.0755 0.0743 0.0743 0.0762
Rate of return 5.03% - 6.31% 8.71% 11% 9.3% 9.3% 9.54%
EPS 2 0.1 0.215 0.002 -0.047 -0.054 0.037 0.063 0.058
Distribution rate 67.6% - 3,590% -159% -140% 201% 118% 131%
Net sales 1 174.8 555.2 -24.2 -158.4 -104.2 72 119 138
EBITDA 1 202 596 35.3 -111.6 -54 295 313 329.5
EBIT 1 202.4 596 35.3 -111.6 -54 115.6 177.7 174
Net income 1 210.5 520.7 5.8 -115.2 -129.9 81.6 114.7 133.4
Net Debt 1 -28.23 - -18.1 -11.7 -7.1 -25.81 -75.21 -59
Reference price 2 1.3440 1.3000 1.1380 0.8580 0.6890 0.7990 0.7990 0.7990
Nbr of stocks (in thousands) 2,267,246 2,482,825 2,484,344 2,464,073 2,392,466 2,327,130 - -
Announcement Date 2/18/22 2/22/23 2/28/24 2/25/25 2/27/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.59x25.47x6.22x9.3% 2.49B
Average 21.59x 25.47x 6.22x 9.3% 2.49B
Weighted average by Cap. 21.59x 25.47x 6.22x 9.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TRIG Stock
  4. Valuation The Renewables Infrastructure Group Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!