Kreate Group
7.78
EUR
+0.26 %
KREATE
NASDAQ Helsinki
Construction & Materials
Industrials
3,064 following
+0.26%
+1.57%
-8.25%
-0.77%
-2.75%
+7.76%
+19.69%
-27.63%
-
-27.22%
kreate.fi/sijoittajille/sijoittajat
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 (adj.) (24e)
15.32
EV/EBIT (adj.) (24e)
10.47
P/B (24e)
1.61
Dividend yield-% (24e)
6.3 %
Target price
8.80 EUR
Recommendation
Reduce
Updated
27.10.2024
NASDAQ Helsinki
KREATE
Daily low / high price
7.62 / 7.8
EUR
Market cap
69.9M EUR
Turnover
6.76K EUR
Volume
869
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
Annual report
2025-02-05
General meeting
2025-03-28
Interim report
2025-04-24
Interim report
2025-07-15
Interim report
2025-10-22
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 % |
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 % |
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 % |
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 |
ShowingAll content types
Kreate Group Plc – Managers’ Transactions – Pussinen
Kreate Q3'24: Year of improving results
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