Kreate Group
7.78
EUR
+0.26 %
KREATE
NASDAQ Helsinki
Construction & Materials
Industrials
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.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
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 |
---|---|---|
Katja Pussinen | 31.10.2024 | 56,840EUR |
Timo Kohtamäki | 05.09.2023 | 24,780EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 235.3 | 237.6 | 273.9 | 320.0 | 275.6 | 281.8 | 296.7 | 308.0 |
growth-% | 6.4 % | 1.0 % | 15.3 % | 16.8 % | -13.9 % | 2.3 % | 5.3 % | 3.8 % |
EBITDA | 14.0 | 14.2 | 13.6 | 14.0 | 15.4 | 16.8 | 18.8 | 19.7 |
EBIT (adj.) | 10.4 | 10.3 | 8.6 | 7.6 | 9.1 | 10.4 | 11.9 | 12.5 |
EBIT | 10.4 | 10.3 | 8.6 | 7.6 | 9.1 | 10.4 | 11.9 | 12.5 |
Profit before taxes | 9.3 | 8.2 | 6.7 | 4.7 | 6.5 | 7.7 | 9.3 | 10.0 |
Net income | 7.8 | 6.9 | 5.7 | 3.9 | 4.5 | 5.8 | 6.7 | 7.2 |
EPS (adj.) | 0.87 | 0.90 | 0.64 | 0.44 | 0.51 | 0.65 | 0.75 | 0.81 |
growth-% | -11.1 % | 3.2 % | -29.5 % | -31.2 % | 16.1 % | 27.6 % | 16.4 % | 7.8 % |
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 % | 96.5 % | 77.1 % | 67.6 % | 63.9 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.0 % | 6.0 % | 5.0 % | 4.4 % | 5.6 % | 5.9 % | 6.3 % | 6.4 % |
EBIT-% (adj.) | 4.4 % | 4.4 % | 3.1 % | 2.4 % | 3.3 % | 3.7 % | 4.0 % | 4.1 % |
EBIT-% | 4.4 % | 4.4 % | 3.1 % | 2.4 % | 3.3 % | 3.7 % | 4.0 % | 4.1 % |
ROE | 24.7 % | 20.5 % | 13.6 % | 9.1 % | 10.5 % | 13.2 % | 14.7 % | 15.1 % |
ROI | 16.1 % | 15.8 % | 11.2 % | 9.0 % | 10.9 % | 12.2 % | 13.4 % | 13.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.35 | 8.09 | 7.22 | 7.78 | 7.78 | 7.78 | 7.78 | |
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 | 69.2 | 69.2 | 69.2 | 69.2 | |
Enterprise value | 119.6 | 106.1 | 81.0 | 95.1 | 101.2 | 100.3 | 98.6 | |
EV/S | - | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 |
EV/EBITDA | - | 8.4 | 7.8 | 5.8 | 6.2 | 6.0 | 5.3 | 5.0 |
EV/EBIT (adj.) | - | 11.6 | 12.3 | 10.7 | 10.5 | 9.8 | 8.4 | 7.9 |
EV/EBIT | - | 11.6 | 12.3 | 10.7 | 10.5 | 9.8 | 8.4 | 7.9 |
P/E (adj.) | - | 12.6 | 12.7 | 16.5 | 15.3 | 12.0 | 10.3 | 9.6 |
P/E | - | 14.2 | 12.7 | 16.5 | 15.3 | 12.0 | 10.3 | 9.6 |
P/B | - | 2.4 | 1.7 | 1.5 | 1.6 | 1.6 | 1.5 | 1.4 |
P/S | - | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
Dividend yield | 4.0 % | 5.7 % | 6.7 % | 6.3 % | 6.4 % | 6.6 % | 6.7 % | |
Equity ratio | 26.3 % | 38.6 % | 31.6 % | 31.7 % | 33.5 % | 33.2 % | 33.9 % | 35.0 % |
Gearing ratio | 104.7 % | 50.9 % | 78.5 % | 39.3 % | 60.3 % | 72.2 % | 66.7 % | 59.5 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 80.2 | 320.0 | 54.4 | 68.0 | 77.6 | 75.6 | 275.6 | 54.0 | 67.3 |
EBITDA | 4.8 | 14.0 | 1.6 | 4.1 | 4.7 | 5.0 | 15.4 | 2.1 | 3.9 |
EBIT | 2.6 | 7.6 | 0.2 | 2.6 | 3.1 | 3.2 | 9.1 | 0.7 | 2.3 |
Profit before taxes | 1.9 | 4.7 | -0.6 | 2.1 | 2.4 | 2.6 | 6.5 | 0.0 | 1.8 |
Net income | 1.6 | 3.9 | -0.7 | 1.4 | 1.8 | 2.0 | 4.5 | -0.1 | 1.3 |
Login required
This content is only available for logged in users
Kreate Q3'24: Year of improving results
Kreate Q3'24 flash comment: Good margin improvement
Join Inderes community
Don't miss out - create an account and get all the possible benefits