CoCreation Grass Co Ltd
SSE:605099

Watchlist Manager
CoCreation Grass Co Ltd Logo
CoCreation Grass Co Ltd
SSE:605099
Watchlist
Price: 22.05 CNY -1.78%
Market Cap: 8.9B CNY
Have any thoughts about
CoCreation Grass Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CoCreation Grass Co Ltd stock under the Base Case scenario is 35.5 CNY. Compared to the current market price of 22.05 CNY, CoCreation Grass Co Ltd is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
35.5 CNY
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
CoCreation Grass Co Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
CoCreation Grass Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for CoCreation Grass Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about CoCreation Grass Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

22.05 CNY
-1.78%
-1.78%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

CoCreation Grass Co Ltd
CN
Leisure Products
Market Cap
8.8B CNY
IPO
Sep 30, 2020
Employees
5 477
China
Market Cap
8.8B CNY
Industry
Leisure Products
IPO
Sep 30, 2020
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about CoCreation Grass Co Ltd

Provide an overview of the primary business activities
of CoCreation Grass Co Ltd.

What unique competitive advantages
does CoCreation Grass Co Ltd hold over its rivals?

What risks and challenges
does CoCreation Grass Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CoCreation Grass Co Ltd.

Provide P/S
for CoCreation Grass Co Ltd.

Provide P/E
for CoCreation Grass Co Ltd.

Provide P/OCF
for CoCreation Grass Co Ltd.

Provide P/FCFE
for CoCreation Grass Co Ltd.

Provide P/B
for CoCreation Grass Co Ltd.

Provide EV/S
for CoCreation Grass Co Ltd.

Provide EV/GP
for CoCreation Grass Co Ltd.

Provide EV/EBITDA
for CoCreation Grass Co Ltd.

Provide EV/EBIT
for CoCreation Grass Co Ltd.

Provide EV/OCF
for CoCreation Grass Co Ltd.

Provide EV/FCFF
for CoCreation Grass Co Ltd.

Provide EV/IC
for CoCreation Grass Co Ltd.

Show me price targets
for CoCreation Grass Co Ltd made by professional analysts.

What are the Revenue projections
for CoCreation Grass Co Ltd?

How accurate were the past Revenue estimates
for CoCreation Grass Co Ltd?

What are the Net Income projections
for CoCreation Grass Co Ltd?

How accurate were the past Net Income estimates
for CoCreation Grass Co Ltd?

What are the EPS projections
for CoCreation Grass Co Ltd?

How accurate were the past EPS estimates
for CoCreation Grass Co Ltd?

What are the EBIT projections
for CoCreation Grass Co Ltd?

How accurate were the past EBIT estimates
for CoCreation Grass Co Ltd?

Compare the revenue forecasts
for CoCreation Grass Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CoCreation Grass Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CoCreation Grass Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CoCreation Grass Co Ltd compared to its peers.

Compare the P/E ratios
of CoCreation Grass Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing CoCreation Grass Co Ltd with its peers.

Analyze the financial leverage
of CoCreation Grass Co Ltd compared to its main competitors.

Show all profitability ratios
for CoCreation Grass Co Ltd.

Provide ROE
for CoCreation Grass Co Ltd.

Provide ROA
for CoCreation Grass Co Ltd.

Provide ROIC
for CoCreation Grass Co Ltd.

Provide ROCE
for CoCreation Grass Co Ltd.

Provide Gross Margin
for CoCreation Grass Co Ltd.

Provide Operating Margin
for CoCreation Grass Co Ltd.

Provide Net Margin
for CoCreation Grass Co Ltd.

Provide FCF Margin
for CoCreation Grass Co Ltd.

Show all solvency ratios
for CoCreation Grass Co Ltd.

Provide D/E Ratio
for CoCreation Grass Co Ltd.

Provide D/A Ratio
for CoCreation Grass Co Ltd.

Provide Interest Coverage Ratio
for CoCreation Grass Co Ltd.

Provide Altman Z-Score Ratio
for CoCreation Grass Co Ltd.

Provide Quick Ratio
for CoCreation Grass Co Ltd.

Provide Current Ratio
for CoCreation Grass Co Ltd.

Provide Cash Ratio
for CoCreation Grass Co Ltd.

What is the historical Revenue growth
over the last 5 years for CoCreation Grass Co Ltd?

What is the historical Net Income growth
over the last 5 years for CoCreation Grass Co Ltd?

What is the current Free Cash Flow
of CoCreation Grass Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CoCreation Grass Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CoCreation Grass Co Ltd

Current Assets 2.1B
Cash & Short-Term Investments 749m
Receivables 744.3m
Other Current Assets 584.7m
Non-Current Assets 872.8m
PP&E 599.7m
Intangibles 232.2m
Other Non-Current Assets 40.9m
Current Liabilities 399.9m
Accounts Payable 88.4m
Accrued Liabilities 113.8m
Short-Term Debt 100m
Other Current Liabilities 97.7m
Non-Current Liabilities 28.3m
Long-Term Debt 4.8m
Other Non-Current Liabilities 23.4m
Efficiency

Earnings Waterfall
CoCreation Grass Co Ltd

Revenue
2.7B CNY
Cost of Revenue
-1.9B CNY
Gross Profit
834m CNY
Operating Expenses
-343.8m CNY
Operating Income
490.2m CNY
Other Expenses
-2.2m CNY
Net Income
488m CNY

Free Cash Flow Analysis
CoCreation Grass Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

CoCreation Grass Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROIC
Positive 3-Year Average ROE
Positive Gross Profit
Positive Free Cash Flow
61/100
Profitability
Score

CoCreation Grass Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CoCreation Grass Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

CoCreation Grass Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CoCreation Grass Co Ltd

Wall Street analysts forecast CoCreation Grass Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CoCreation Grass Co Ltd is 27.46 CNY with a low forecast of 27.11 CNY and a high forecast of 28.35 CNY.

Lowest
Price Target
27.11 CNY
23% Upside
Average
Price Target
27.46 CNY
25% Upside
Highest
Price Target
28.35 CNY
29% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CoCreation Grass Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CoCreation Grass Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one CoCreation Grass Co Ltd stock?

The intrinsic value of one CoCreation Grass Co Ltd stock under the Base Case scenario is 35.5 CNY.

Is CoCreation Grass Co Ltd stock undervalued or overvalued?

Compared to the current market price of 22.05 CNY, CoCreation Grass Co Ltd is Undervalued by 38%.

Back to Top