Kreate Group
7.72 EUR -0.52%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
![Olli Koponen Olli Koponen](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Olli_Koponen.jpg)
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 |
---|---|---|
Timo Kohtamäki | 05.09.2023 | 24,780EUR |
Timo Kohtamäki | 04.09.2023 | 54,542EUR |
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 | 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 % |
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 % | 5.4 % | 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 % |
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 | 7.72 | 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 % |
Login required
This content is only available for logged in users
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 |
Login required
This content is only available for logged in users
![Kreate, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/44231abf-e22a-48dc-8a96-3e8b9914863e.png)
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
FREE account
PREMIUM account
Kreate acquired the remaining shares of a Swedish associate company
Kreate acquired rest of Karell Schakt AB – aiming to grow the company's earthmoving operations in Sweden
Kreate CMD: Improving profitability the focus of the strategy period
![Kreate, Capital Markets Day, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/370b97b9-2cc6-45a9-a74b-71e45bf3a26f.png)
Kreate, Capital Markets Day, 2024
Kreate's Capital Markets Day 2024: Focus on improving profitability
Kreate: Market traction improving
![Kreate, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/fc21b4a2-f4b8-4432-a023-1826126da5e7.png)
Kreate, Q1, 2024
![Kreate Q1 morning result: Moderate result, visible upturn in outlook](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/46ac8463-c41e-4b1a-a93a-598386e02ca9.png)
Kreate Q1 morning result: Moderate result, visible upturn in outlook
Kreate Group's financial targets for the strategy period 2024–2027 – Focus on improving profitability
Kreate’s interim report: EBITA increased year-on-year – revenue decreased as expected
![Kreate Q1 next Friday: A year of earnings growth](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/21a21db9-905a-4b87-b04b-339b6106004a.png)