Subscribe

CoCreation Grass Co., Ltd (605099.SS)

CNY31.26 -0.09 (-0.29%)
CN SHH Basic Materials Chemicals - Specialty
Address Dadi Building 210029
Nanjing, CN
CEO Qiangxiang Wang
IPO 2020-09-30
ISIN CNE100004JF7

Explore sections of this company profile

Description

CoCreation Grass Co., Ltd operates worldwide, manufacturing and distributing synthetic turf. The company provides artificial grass solutions for both athletic facilities and landscape design purposes. Its clientele is broad, serving professional football clubs, government entities, schools, and individual households. The firm's primary corporate office is located in Nanjing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY31.26 -0.09 (-0.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.75
Float Shares
394.20M
Free Float %
98.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.86% +3.39% +22.50% +24.47% +42.79% +42.79% +133.55% +133.01% +14.65% +129.24% +129.24%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
31.26
DCF (Unlevered) 23.80 -23.9%
DCF (Levered) 25.40 -18.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
17.34
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Chemicals - Specialty: +4.7%
    +11.5% Q1'26: +15.2% (vs Q1'25)
  • EPS growth Chemicals - Specialty: +13.2%
    +29.7% Q1'26: +25.6% (vs Q1'25)
  • FCF margin FCF growth · Chemicals - Specialty: +44.1%
    +17.6% Q1'26: -23.7% (vs Q1'25)
  • EBIT margin Chemicals - Specialty: +8.8%
    +22.1% Q1'26: +25.2% (vs Q1'25)
  • ROIC Chemicals - Specialty: +5.6%
    +33.9% Q1'26: +36.8% (vs Q1'25)
  • Share dilution Chemicals - Specialty: +0.1%
    +0.7% Q1'26: +2.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Chemicals - Specialty: 0.18×
    0.41× Q1'26: 0.38× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.93) × ERP
WACC = 98% × Ke + 2% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 23.80 Current price: 31.26
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
4 EPS Ana.
Dec 2027
4 Rev. Ana.
4 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
1.85B
est: 1.88B (-1.4%)
2.30B
est: 2.36B (-2.6%)
2.47B
est: 2.63B (-6.0%)
2.46B
est: 2.70B (-8.9%)
2.95B
est: 3.16B (-6.6%)
3.29B
est: 3.42B (-3.8%)
3.89B
3.78B – 3.99B
+13.8% YoY
4.53B
4.37B – 4.68B
+16.3% YoY
5.24B
5.21B – 5.27B
+15.7% YoY
EBITDA
516.11M
est: 404.76M (+27.5%)
447.07M
est: 509.94M (-12.3%)
483.81M
est: 567.11M (-14.7%)
518.28M
est: 567.32M (-8.6%)
588.11M
est: 663.85M (-11.4%)
824.51M
est: 718.77M (+14.7%)
817.86M
794.44M – 837.18M
+13.8% YoY
951.19M
917.85M – 982.21M
+16.3% YoY
1.10B
1.09B – 1.11B
+15.7% YoY
EBIT
446.05M
est: 336.69M (+32.5%)
363.85M
est: 424.18M (-14.2%)
385.91M
est: 471.73M (-18.2%)
421.29M
est: 473.79M (-11.1%)
504.33M
est: 554.40M (-9.0%)
727.09M
est: 600.27M (+21.1%)
683.03M
663.47M – 699.16M
+13.8% YoY
794.37M
766.53M – 820.28M
+16.3% YoY
918.93M
914.13M – 923.74M
+15.7% YoY
Net Income
410.92M
est: 407.40M (+0.9%)
380.29M
est: 459.33M (-17.2%)
447.03M
est: 464.73M (-3.8%)
431.22M
est: 488.02M (-11.6%)
511.25M
est: 572.68M (-10.7%)
667.67M
est: 666.10M (+0.2%)
811.15M
800.99M – 821.32M
+21.8% YoY
951.00M
912.08M – 1.03B
+17.2% YoY
1.14B
1.08B – 1.21B
+19.3% YoY
SGA
151.60M
est: 158.40M (-4.3%)
178.96M
est: 199.56M (-10.3%)
208.47M
est: 221.93M (-6.1%)
222.66M
est: 231.66M (-3.9%)
258.70M
est: 271.08M (-4.6%)
291.88M
est: 293.51M (-0.6%)
333.97M
324.41M – 341.86M
+13.8% YoY
388.42M
374.80M – 401.09M
+16.3% YoY
449.32M
446.97M – 451.67M
+15.7% YoY
EPS
1.11
est: 1.02 (+8.8%)
0.95
est: 1.15 (-17.4%)
1.12
est: 1.19 (-5.8%)
1.08
est: 1.22 (-11.5%)
1.28
est: 1.41 (-9.2%)
1.67
est: 1.66 (+0.6%)
2.01
1.99 – 2.04
+21.2% YoY
2.39
2.27 – 2.55
+18.9% YoY
2.84
2.68 – 3.00
+18.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-29 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-28 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
454.76M
OE per share TTM
1.14
Owner's Yield
2.23%
Maintenance CapEx ratio
105.39%
Maint CapEx / Avg PPE
28.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
131.4K
Shares Outstanding
401.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bo Yang Chairman of Supervisory Board & Sales Director of Domestic Business Department male
Chungui Zhao Senior Vice President male
Guoqing Chen Vice President male
Jingui Chen Vice President male
Lanying Li Vice President female
Qiangxiang Wang Chairman & President male
Shiyi Jiang Financial Director, Accounting Supervisor, Vice President, Secretary of the Board & Director male
Shuying Jiang Employee Representative Supervisor & Director of the Business Department female
Xiaoping Zhang Supervisor & Manager of Audit Department male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits