CoCreation Grass is forecast to grow earnings and revenue by 16.9% and 15.1% per annum respectively. EPS is expected to grow by 16.8% per annum. Return on equity is forecast to be 23% in 3 years.
Key information
16.9%
Earnings growth rate
16.78%
EPS growth rate
Leisure earnings growth
32.0%
Revenue growth rate
15.1%
Future return on equity
22.97%
Analyst coverage
Low
Last updated
04 May 2026
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
XSSC:605099 - Analysts future estimates and past financials data (CNY Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
5,183
1,135
N/A
1,139
3
12/31/2027
4,507
951
N/A
989
4
12/31/2026
3,885
801
N/A
689
4
3/31/2026
3,412
712
349
708
N/A
12/31/2025
3,291
668
530
737
N/A
9/30/2025
3,167
633
531
742
N/A
6/30/2025
3,124
573
451
727
N/A
3/31/2025
3,057
546
247
503
N/A
12/31/2024
2,952
511
295
465
N/A
9/30/2024
2,804
473
304
447
N/A
6/30/2024
2,701
488
336
392
N/A
3/31/2024
2,591
459
291
378
N/A
12/31/2023
2,461
431
318
408
N/A
9/30/2023
2,435
445
293
339
N/A
6/30/2023
2,425
465
308
402
N/A
3/31/2023
2,348
455
445
518
N/A
12/31/2022
2,471
447
372
506
N/A
9/30/2022
2,505
414
346
509
N/A
6/30/2022
2,452
373
211
434
N/A
3/31/2022
2,450
367
52
287
N/A
12/31/2021
2,302
380
21
256
N/A
9/30/2021
2,256
417
-12
254
N/A
6/30/2021
2,212
447
-30
158
N/A
3/31/2021
2,026
443
165
332
N/A
12/31/2020
1,850
411
307
405
N/A
9/30/2020
1,729
387
359
424
N/A
12/31/2019
1,554
285
N/A
341
N/A
12/31/2018
1,398
245
N/A
234
N/A
12/31/2017
1,239
240
N/A
236
N/A
12/31/2016
1,086
228
N/A
277
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 605099's forecast earnings growth (16.9% per year) is above the savings rate (2.4%).
Earnings vs Market: 605099's earnings (16.9% per year) are forecast to grow slower than the CN market (26.8% per year).
High Growth Earnings: 605099's earnings are forecast to grow, but not significantly.
Revenue vs Market: 605099's revenue (15.1% per year) is forecast to grow slower than the CN market (15.6% per year).
High Growth Revenue: 605099's revenue (15.1% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: 605099's Return on Equity is forecast to be high in 3 years time (23%)
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/05/09 16:10
End of Day Share Price
2026/05/08 00:00
Earnings
2026/03/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
CoCreation Grass Co., Ltd is covered by 5 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.