Kreate Group
7.72 EUR -0.52%3,036 investors are following this company
Kreate Group is active in the infrastructure sector. The company offers a wide range of services in the development of demanding industrial projects. Examples of services include repair and construction of bridges, track construction for trains and rails, as well as mass excavation and crushing of stone for extensions of new motorways. The largest business operations are in the Nordic market.
P/E (24e)
13.86
EV/EBIT (adj.) (24e)
10.47
P/B (24e)
1.58
Dividend yield-% (24e)
6.35 %
Target price
8.50 EUR
Recommendation
Accumulate
Updated
28.4.2024
NASDAQ Helsinki
KREATE
Daily low / high price
7.4 / 7.84
EUR
Market cap
69.36M EUR
Turnover
27.31K EUR
Volume
3.5K
Business risk
Valuation risk
Current
Previous
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Olli Koponen
Analyst
Latest videos
Financial calendar
Interim report
16.07.2024
Half year dividend
25.09.2024
Interim report
25.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Harjavalta Oy | 19.9 % | 19.9 % |
Tirinom Oy | 11.1 % | 11.1 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Kohtamäki | 05.09.2023 | 24,780EUR |
Timo Kohtamäki | 04.09.2023 | 54,542EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 235.3 | 237.6 | 273.9 | 320.0 | 279.5 | 297.4 | 309.6 | 318.8 |
growth-% | 6.4 % | 1.0 % | 15.3 % | 16.8 % | -12.7 % | 6.4 % | 4.1 % | 3.0 % |
EBITDA | 14.0 | 14.2 | 13.6 | 14.0 | 15.1 | 17.2 | 18.7 | 20.2 |
EBIT (adj.) | 10.4 | 10.3 | 8.6 | 7.6 | 9.0 | 10.8 | 11.8 | 12.9 |
EBIT | 10.4 | 10.3 | 8.6 | 7.6 | 9.0 | 10.8 | 11.8 | 12.9 |
Profit before taxes | 9.3 | 8.2 | 6.7 | 4.7 | 6.3 | 8.3 | 9.2 | 10.5 |
Net income | 7.8 | 6.9 | 5.7 | 3.9 | 5.0 | 6.5 | 7.2 | 8.2 |
EPS (adj.) | 0.87 | 0.90 | 0.64 | 0.44 | 0.56 | 0.73 | 0.81 | 0.92 |
growth-% | -11.1 % | 3.2 % | -29.5 % | -31.2 % | 27.4 % | 30.4 % | 11.6 % | 13.7 % |
Dividend | 0.44 | 0.45 | 0.46 | 0.48 | 0.49 | 0.50 | 0.51 | 0.52 |
Dividend ratio | 50.4 % | 56.4 % | 72.4 % | 109.7 % | 88.0 % | 68.9 % | 62.9 % | 56.5 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.0 % | 6.0 % | 5.0 % | 4.4 % | 5.4 % | 5.8 % | 6.0 % | 6.3 % |
EBIT-% (adj.) | 4.4 % | 4.4 % | 3.1 % | 2.4 % | 3.2 % | 3.6 % | 3.8 % | 4.1 % |
EBIT-% | 4.4 % | 4.4 % | 3.1 % | 2.4 % | 3.2 % | 3.6 % | 3.8 % | 4.1 % |
ROE | 24.7 % | 20.5 % | 13.6 % | 9.1 % | 11.5 % | 14.5 % | 15.3 % | 16.3 % |
ROI | 16.1 % | 15.8 % | 11.2 % | 9.0 % | 10.8 % | 12.5 % | 13.2 % | 14.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.35 | 8.09 | 7.22 | 7.72 | 7.72 | 7.72 | 7.72 | |
Shares | 8.9 | 8.7 | 9.0 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
Market cap | 98.7 | 72.7 | 64.2 | 68.7 | 68.7 | 68.7 | 68.7 | |
Enterprise value | 119.6 | 106.1 | 81.0 | 94.3 | 99.7 | 98.2 | 95.5 | |
EV/S | - | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
EV/EBITDA | - | 8.4 | 7.8 | 5.8 | 6.2 | 5.8 | 5.3 | 4.7 |
EV/EBIT (adj.) | - | 11.6 | 12.3 | 10.7 | 10.5 | 9.3 | 8.3 | 7.4 |
EV/EBIT | - | 11.6 | 12.3 | 10.7 | 10.5 | 9.3 | 8.3 | 7.4 |
P/E (adj.) | - | 12.6 | 12.7 | 16.5 | 13.9 | 10.6 | 9.5 | 8.4 |
P/E | - | 14.2 | 12.7 | 16.5 | 13.9 | 10.6 | 9.5 | 8.4 |
P/B | - | 2.4 | 1.7 | 1.5 | 1.6 | 1.5 | 1.4 | 1.3 |
P/S | - | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividend yield | 4.0 % | 5.7 % | 6.7 % | 6.4 % | 6.5 % | 6.6 % | 6.7 % | |
Equity ratio | 26.3 % | 38.6 % | 31.6 % | 31.7 % | 33.6 % | 33.3 % | 34.4 % | 36.2 % |
Gearing ratio | 104.7 % | 50.9 % | 78.5 % | 39.3 % | 59.0 % | 68.2 % | 61.2 % | 51.7 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 85.8 | 88.3 | 80.2 | 320.0 | 54.4 | 72.1 | 77.6 | 75.4 | 279.5 |
EBITDA | 4.1 | 4.0 | 4.8 | 14.0 | 1.6 | 3.6 | 5.0 | 4.9 | 15.1 |
EBIT | 2.5 | 2.8 | 2.6 | 7.6 | 0.2 | 2.1 | 3.6 | 3.1 | 9.0 |
Profit before taxes | 1.9 | 1.7 | 1.9 | 4.7 | -0.6 | 1.5 | 2.9 | 2.5 | 6.3 |
Net income | 1.5 | 1.4 | 1.6 | 3.9 | -0.6 | 1.2 | 2.3 | 2.0 | 5.0 |
ShowingAll content types
Kreate, Q2'24
Kreate secures a major railway project in Tampere
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools