New Risk • May 19
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Chinese stocks, typically moving 10% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. This is currently the only risk that has been identified for the company. Buy Or Sell Opportunity • May 18
Now 20% undervalued Over the last 90 days, the stock has risen 17% to CN¥48.20. The fair value is estimated to be CN¥60.36, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 16%. Revenue is forecast to grow by 37% in 2 years. Earnings are forecast to grow by 40% in the next 2 years. Valuation Update With 7 Day Price Move • May 05
Investor sentiment improves as stock rises 21% After last week's 21% share price gain to CN¥48.42, the stock trades at a forward P/E ratio of 23x. Average forward P/E is 23x in the Leisure industry in China. Total returns to shareholders of 140% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥60.65 per share. Price Target Changed • May 04
Price target increased by 16% to CN¥48.83 Up from CN¥42.10, the current price target is an average from 3 analysts. New target price is approximately in line with last closing price of CN¥48.42. Stock is up 140% over the past year. The company is forecast to post earnings per share of CN¥1.99 for next year compared to CN¥1.67 last year. Reported Earnings • Apr 29
Full year 2025 earnings: EPS in line with expectations, revenues disappoint Full year 2025 results: EPS: CN¥1.67 (up from CN¥1.28 in FY 2024). Revenue: CN¥3.29b (up 12% from FY 2024). Net income: CN¥667.7m (up 31% from FY 2024). Profit margin: 20% (up from 17% in FY 2024). The increase in margin was driven by higher revenue. Revenue missed analyst estimates by 1.1%. Earnings per share (EPS) were mostly in line with analyst estimates. Revenue is forecast to grow 16% p.a. on average during the next 2 years, compared to a 18% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 13% per year but the company’s share price has increased by 26% per year, which means it is tracking significantly ahead of earnings growth. Anuncio • Apr 29
CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2026 CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2026, at 10:00 China Standard Time. Location: 19F, No. 339, Zhongyang Road, Gulou District, Nanjing, Jiangsu China New Risk • Mar 31
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 8.3% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. This is currently the only risk that has been identified for the company. Anuncio • Mar 30
CoCreation Grass Co., Ltd to Report Q1, 2026 Results on Apr 29, 2026 CoCreation Grass Co., Ltd announced that they will report Q1, 2026 results on Apr 29, 2026 Anuncio • Dec 26
CoCreation Grass Co., Ltd to Report Fiscal Year 2025 Results on Apr 29, 2026 CoCreation Grass Co., Ltd announced that they will report fiscal year 2025 results on Apr 29, 2026 Price Target Changed • Nov 27
Price target increased by 8.9% to CN¥40.60 Up from CN¥37.27, the current price target is an average from 3 analysts. New target price is 7.4% above last closing price of CN¥37.79. Stock is up 92% over the past year. The company is forecast to post earnings per share of CN¥1.64 for next year compared to CN¥1.28 last year. Reported Earnings • Oct 31
Third quarter 2025 earnings released: EPS: CN¥0.42 (vs CN¥0.27 in 3Q 2024) Third quarter 2025 results: EPS: CN¥0.42 (up from CN¥0.27 in 3Q 2024). Revenue: CN¥792.3m (up 5.7% from 3Q 2024). Net income: CN¥170.6m (up 55% from 3Q 2024). Profit margin: 22% (up from 15% in 3Q 2024). The increase in margin was primarily driven by higher revenue. Revenue is forecast to grow 19% p.a. on average during the next 3 years, compared to a 17% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 11% per year whereas the company’s share price has increased by 10% per year. Anuncio • Sep 30
CoCreation Grass Co., Ltd to Report Q3, 2025 Results on Oct 31, 2025 CoCreation Grass Co., Ltd announced that they will report Q3, 2025 results on Oct 31, 2025 Valuation Update With 7 Day Price Move • Jul 30
Investor sentiment improves as stock rises 22% After last week's 22% share price gain to CN¥38.78, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 24x in the Leisure industry in China. Total returns to shareholders of 81% over the past three years. Anuncio • Jun 30
CoCreation Grass Co., Ltd to Report First Half, 2025 Results on Aug 29, 2025 CoCreation Grass Co., Ltd announced that they will report first half, 2025 results on Aug 29, 2025 Valuation Update With 7 Day Price Move • Jun 17
Investor sentiment deteriorates as stock falls 17% After last week's 17% share price decline to CN¥36.63, the stock trades at a forward P/E ratio of 23x. Average forward P/E is 24x in the Leisure industry in China. Total returns to shareholders of 43% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥16.74 per share. Price Target Changed • Jun 12
Price target decreased by 8.3% to CN¥24.11 Down from CN¥26.28, the current price target is an average from 3 analysts. New target price is 46% below last closing price of CN¥45.00. Stock is up 114% over the past year. The company is forecast to post earnings per share of CN¥1.55 for next year compared to CN¥1.28 last year. New Risk • Jun 09
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Chinese stocks, typically moving 8.4% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Dividend is not well covered by cash flows (104% cash payout ratio). Share price has been volatile over the past 3 months (8.4% average weekly change). Valuation Update With 7 Day Price Move • Jun 03
Investor sentiment improves as stock rises 22% After last week's 22% share price gain to CN¥27.97, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 21x in the Leisure industry in China. Total returns to shareholders of 14% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥16.74 per share. Declared Dividend • Jun 01
Dividend increased to CN¥0.64 Dividend of CN¥0.64 is 19% higher than last year. Ex-date: 6th June 2025 Payment date: 6th June 2025 Dividend yield will be 2.5%, which is higher than the industry average of 2.0%. Sustainability & Growth Dividend is covered by earnings (47% earnings payout ratio) but not covered by cash flows (104% cash payout ratio). The dividend has increased by an average of 6.4% per year over the past 4 years and payments have been stable during that time. EPS is expected to grow by 64% over the next 3 years, which should provide support to the dividend and adequate earnings cover. New Risk • May 16
New minor risk - Dividend sustainability The dividend is not well covered by cash flows. Cash payout ratio: 104% Dividend yield: 2.8% This is considered a minor risk. Dividends are ultimately paid out of the company's available cash reserves. Companies that pay out too much of their cash flow are at risk of having to reduce or cut their dividend in future. If cash flow growth slows or cash flows fall, then there may not be enough cash reserves to maintain the same dividend. Or in extreme cases, companies may opt to take on debt to maintain the dividend. This risk is mitigated by the fact the dividend is covered by earnings, however, cash flows are generally more important. For dividend paying companies, any reduction in the dividend can significantly impact the share price. This is currently the only risk that has been identified for the company. Anuncio • Apr 28
CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2025 CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2025, at 10:00 China Standard Time. Location: 20F, No. 56, Huaqiao Road, Nanjing, Jiangsu China Reported Earnings • Apr 27
Full year 2024 earnings: Revenues and EPS in line with analyst expectations Full year 2024 results: EPS: CN¥1.28 (up from CN¥1.08 in FY 2023). Revenue: CN¥2.95b (up 20% from FY 2023). Net income: CN¥511.2m (up 19% from FY 2023). Profit margin: 17% (in line with FY 2023). Revenue was in line with analyst estimates. Earnings per share (EPS) were also in line with analyst expectations. Revenue is forecast to grow 15% p.a. on average during the next 2 years, compared to a 15% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has fallen by 9% per year, which means it is significantly lagging earnings. Valuation Update With 7 Day Price Move • Apr 08
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to CN¥17.65, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 17x in the Leisure industry in China. Total loss to shareholders of 26% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥14.08 per share. Anuncio • Mar 28
CoCreation Grass Co., Ltd to Report Q1, 2025 Results on Apr 30, 2025 CoCreation Grass Co., Ltd announced that they will report Q1, 2025 results on Apr 30, 2025 Anuncio • Dec 27
CoCreation Grass Co., Ltd to Report Fiscal Year 2024 Results on Apr 28, 2025 CoCreation Grass Co., Ltd announced that they will report fiscal year 2024 results on Apr 28, 2025 Valuation Update With 7 Day Price Move • Dec 18
Investor sentiment improves as stock rises 21% After last week's 21% share price gain to CN¥24.94, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 18x in the Leisure industry in China. Total loss to shareholders of 25% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥12.25 per share. Reported Earnings • Oct 31
Third quarter 2024 earnings released: EPS: CN¥0.27 (vs CN¥0.31 in 3Q 2023) Third quarter 2024 results: EPS: CN¥0.27 (down from CN¥0.31 in 3Q 2023). Revenue: CN¥749.7m (up 16% from 3Q 2023). Net income: CN¥110.4m (down 12% from 3Q 2023). Profit margin: 15% (down from 20% in 3Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 14% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 8% per year but the company’s share price has fallen by 18% per year, which means it is significantly lagging earnings. Anuncio • Sep 30
CoCreation Grass Co., Ltd to Report Q3, 2024 Results on Oct 31, 2024 CoCreation Grass Co., Ltd announced that they will report Q3, 2024 results on Oct 31, 2024 Price Target Changed • Aug 31
Price target decreased by 13% to CN¥23.58 Down from CN¥27.16, the current price target is an average from 3 analysts. New target price is 23% above last closing price of CN¥19.18. Stock is down 19% over the past year. The company is forecast to post earnings per share of CN¥1.32 for next year compared to CN¥1.08 last year. Reported Earnings • Aug 30
Second quarter 2024 earnings released: EPS: CN¥0.41 (vs CN¥0.34 in 2Q 2023) Second quarter 2024 results: EPS: CN¥0.41 (up from CN¥0.34 in 2Q 2023). Revenue: CN¥821.3m (up 15% from 2Q 2023). Net income: CN¥162.0m (up 22% from 2Q 2023). Profit margin: 20% (up from 19% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 16% p.a. on average during the next 3 years, compared to a 15% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 6% per year but the company’s share price has fallen by 18% per year, which means it is significantly lagging earnings. Anuncio • Jun 28
CoCreation Grass Co., Ltd to Report First Half, 2024 Results on Aug 30, 2024 CoCreation Grass Co., Ltd announced that they will report first half, 2024 results on Aug 30, 2024 Anuncio • Apr 30
CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2024 CoCreation Grass Co., Ltd, Annual General Meeting, May 20, 2024, at 10:30 China Standard Time. Location: 20F, No. 56, Huaqiao Road, Nanjing, Jiangsu China Reported Earnings • Apr 29
Full year 2023 earnings: EPS and revenues miss analyst expectations Full year 2023 results: EPS: CN¥1.08 (down from CN¥1.12 in FY 2022). Revenue: CN¥2.46b (flat on FY 2022). Net income: CN¥431.2m (down 3.5% from FY 2022). Profit margin: 18% (in line with FY 2022). Revenue missed analyst estimates by 5.3%. Earnings per share (EPS) also missed analyst estimates by 9.2%. Revenue is forecast to grow 19% p.a. on average during the next 2 years, compared to a 16% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has fallen by 17% per year, which means it is significantly lagging earnings. Anuncio • Mar 29
CoCreation Grass Co., Ltd to Report Q1, 2024 Results on Apr 29, 2024 CoCreation Grass Co., Ltd announced that they will report Q1, 2024 results on Apr 29, 2024 Valuation Update With 7 Day Price Move • Jan 31
Investor sentiment deteriorates as stock falls 15% After last week's 15% share price decline to CN¥17.70, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 13x in the Leisure industry in China. Total loss to shareholders of 38% over the past three years. Anuncio • Dec 29
CoCreation Grass Co., Ltd to Report Fiscal Year 2023 Results on Apr 29, 2024 CoCreation Grass Co., Ltd announced that they will report fiscal year 2023 results on Apr 29, 2024 Reported Earnings • Nov 01
Third quarter 2023 earnings released: EPS: CN¥0.31 (vs CN¥0.36 in 3Q 2022) Third quarter 2023 results: EPS: CN¥0.31 (down from CN¥0.36 in 3Q 2022). Revenue: CN¥646.0m (up 1.4% from 3Q 2022). Net income: CN¥125.8m (down 13% from 3Q 2022). Profit margin: 20% (down from 23% in 3Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 18% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Leisure industry in China. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has fallen by 7% per year, which means it is significantly lagging earnings. Reported Earnings • Aug 16
Second quarter 2023 earnings released: EPS: CN¥0.34 (vs CN¥0.31 in 2Q 2022) Second quarter 2023 results: EPS: CN¥0.34 (up from CN¥0.31 in 2Q 2022). Revenue: CN¥711.4m (up 12% from 2Q 2022). Net income: CN¥132.7m (up 7.5% from 2Q 2022). Profit margin: 19% (in line with 2Q 2022). Revenue is forecast to grow 21% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Leisure industry in China. Anuncio • Jun 28
CoCreation Grass Co., Ltd to Report First Half, 2023 Results on Aug 16, 2023 CoCreation Grass Co., Ltd announced that they will report first half, 2023 results on Aug 16, 2023 Reported Earnings • Mar 29
Full year 2022 earnings: EPS and revenues miss analyst expectations Full year 2022 results: EPS: CN¥1.12 (up from CN¥0.95 in FY 2021). Revenue: CN¥2.47b (up 7.3% from FY 2021). Net income: CN¥447.0m (up 18% from FY 2021). Profit margin: 18% (up from 17% in FY 2021). The increase in margin was driven by higher revenue. Revenue missed analyst estimates by 5.3%. Earnings per share (EPS) also missed analyst estimates by 6.7%. Revenue is forecast to grow 18% p.a. on average during the next 3 years, compared to a 20% growth forecast for the Leisure industry in China. Board Change • Nov 16
No independent directors No new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment. Reported Earnings • Oct 31
Third quarter 2022 earnings released: EPS: CN¥0.36 (vs CN¥0.26 in 3Q 2021) Third quarter 2022 results: EPS: CN¥0.36 (up from CN¥0.26 in 3Q 2021). Revenue: CN¥636.9m (up 9.1% from 3Q 2021). Net income: CN¥145.2m (up 40% from 3Q 2021). Profit margin: 23% (up from 18% in 3Q 2021). The increase in margin was driven by higher revenue. Revenue is forecast to grow 25% p.a. on average during the next 3 years, compared to a 24% growth forecast for the Leisure industry in China. Reported Earnings • Aug 19
Second quarter 2022 earnings released: EPS: CN¥0.31 (vs CN¥0.29 in 2Q 2021) Second quarter 2022 results: EPS: CN¥0.31 (up from CN¥0.29 in 2Q 2021). Revenue: CN¥634.3m (flat on 2Q 2021). Net income: CN¥123.4m (up 5.1% from 2Q 2021). Profit margin: 20% (in line with 2Q 2021). Over the next year, revenue is forecast to grow 31%, compared to a 29% growth forecast for the Leisure industry in China. Major Estimate Revision • May 05
Consensus EPS estimates fall by 22% The consensus outlook for earnings per share (EPS) in 2022 has deteriorated. 2022 revenue forecast decreased from CN¥3.07b to CN¥2.91b. EPS estimate also fell from CN¥1.60 per share to CN¥1.25 per share. Net income forecast to grow 32% next year vs 51% growth forecast for Leisure industry in China. Consensus price target down from CN¥43.82 to CN¥31.98. Share price was steady at CN¥24.95 over the past week. Price Target Changed • Apr 30
Price target decreased to CN¥37.92 Down from CN¥43.82, the current price target is an average from 3 analysts. New target price is 52% above last closing price of CN¥24.95. Stock is down 39% over the past year. The company is forecast to post earnings per share of CN¥1.30 for next year compared to CN¥0.95 last year. Reported Earnings • Apr 29
First quarter 2022 earnings: EPS and revenues miss analyst expectations First quarter 2022 results: EPS: CN¥0.21 (down from CN¥0.25 in 1Q 2021). Revenue: CN¥681.2m (up 28% from 1Q 2021). Net income: CN¥85.3m (down 14% from 1Q 2021). Profit margin: 13% (down from 19% in 1Q 2021). The decrease in margin was driven by higher expenses. Revenue missed analyst estimates by 3.0%. Earnings per share (EPS) also missed analyst estimates by 20%. Over the next year, revenue is forecast to grow 33%, compared to a 30% growth forecast for the industry in China. Board Change • Apr 27
No independent directors No new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment. Valuation Update With 7 Day Price Move • Nov 05
Investor sentiment improved over the past week After last week's 16% share price gain to CN¥34.50, the stock trades at a forward P/E ratio of 22x. Average forward P/E is 24x in the Leisure industry in China. Total returns to shareholders of 41% over the past year. Price Target Changed • Nov 04
Price target decreased to CN¥41.82 Down from CN¥48.15, the current price target is an average from 6 analysts. New target price is 16% above last closing price of CN¥35.93. Stock is up 46% over the past year. The company is forecast to post earnings per share of CN¥1.19 for next year compared to CN¥1.11 last year. Reported Earnings • Nov 03
Third quarter 2021 earnings released: EPS CN¥0.26 (vs CN¥0.37 in 3Q 2020) The company reported a soft third quarter result with weaker earnings and profit margins, although revenues improved. Third quarter 2021 results: Revenue: CN¥583.6m (up 8.2% from 3Q 2020). Net income: CN¥104.0m (down 22% from 3Q 2020). Profit margin: 18% (down from 25% in 3Q 2020). The decrease in margin was driven by higher expenses. Valuation Update With 7 Day Price Move • Aug 04
Investor sentiment improved over the past week After last week's 20% share price gain to CN¥39.49, the stock trades at a forward P/E ratio of 28x. Average forward P/E is 23x in the Leisure industry in China. Valuation Update With 7 Day Price Move • May 20
Investor sentiment improved over the past week After last week's 16% share price gain to CN¥46.80, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 19x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Apr 14
Investor sentiment improved over the past week After last week's 23% share price gain to CN¥37.32, the stock trades at a forward P/E ratio of 28x. Average forward P/E is 25x in the Leisure industry in China. Reported Earnings • Apr 09
Full year 2020 earnings released: EPS CN¥1.11 (vs CN¥0.79 in FY 2019) The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: CN¥1.85b (up 19% from FY 2019). Net income: CN¥410.9m (up 44% from FY 2019). Profit margin: 22% (up from 18% in FY 2019). The increase in margin was driven by higher revenue. Valuation Update With 7 Day Price Move • Mar 10
Investor sentiment deteriorated over the past week After last week's 16% share price decline to CN¥29.47, the stock is trading at a trailing P/E ratio of 27.6x, down from the previous P/E ratio of 32.8x. This compares to an average P/E of 29x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Feb 23
Investor sentiment improved over the past week After last week's 22% share price gain to CN¥33.80, the stock is trading at a trailing P/E ratio of 31.6x, up from the previous P/E ratio of 26x. This compares to an average P/E of 30x in the Leisure industry in China. Is New 90 Day High Low • Feb 23
New 90-day high: CN¥33.80 The company is up 3.0% from its price of CN¥32.77 on 25 November 2020. The Chinese market is up 7.0% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Leisure industry, which is down 6.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is CN¥15.43 per share. Valuation Update With 7 Day Price Move • Feb 08
Investor sentiment deteriorated over the past week After last week's 15% share price decline to CN¥27.93, the stock is trading at a trailing P/E ratio of 26.1x, down from the previous P/E ratio of 30.9x. This compares to an average P/E of 28x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Jan 20
Investor sentiment improved over the past week After last week's 16% share price gain to CN¥30.42, the stock is trading at a trailing P/E ratio of 28.5x, up from the previous P/E ratio of 24.5x. This compares to an average P/E of 30x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Nov 18
Market bids up stock over the past week After last week's 21% share price gain to CN¥32.41, the stock is trading at a trailing P/E ratio of 30.3x, up from the previous P/E ratio of 25x. This compares to an average P/E of 39x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Nov 13
Market bids up stock over the past week After last week's 16% share price gain to CN¥28.58, the stock is trading at a trailing P/E ratio of 26.7x, up from the previous P/E ratio of 23.1x. This compares to an average P/E of 38x in the Leisure industry in China. Valuation Update With 7 Day Price Move • Oct 12
Market bids up stock over the past week After last week's 21% share price gain to CN¥26.90, the stock is trading at a trailing P/E ratio of 34.1x, up from the previous P/E ratio of 28.1x. This compares to an average P/E of 40x in the Leisure industry in China.