证券代码：605099 证券简称：共创草坪 公告编号：2025-015 江苏共创人造草坪股份有限公司 监事会关于 2024 年股票期权与限制性股票激励计划 预留部分第二次授予激励对象名单的核查意见及公 示情况说明 二、监事会核查意见 根据《管理办法》 本公司监事会及全体监事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担个别及连带责任。 三届董事会第八次会议及第三届监事会第八次会议均审议通过了《关于 2024 年 股票期权与限制性股票激励计划预留部分第二次授予的议案》。根据《上市公司 股权激励管理办法》（以下简称《管理办法》）的相关规定，公司对 2024 年股票 期权与限制性股票激励计划预留部分第二次授予的激励对象的姓名和职务在公 司 OA 办公系统中进行了公示，公司监事会结合公示情况对激励对象进行了核查， 相关公示情况及核查方式如下： 一、公示情况及核查方式 （一）公司对激励对象的公示情况 公司于 2025 年 4 月 29 日披露了《关于 2024 年股票期权与限制性股票激励 计划预留部分第二次授予的公告》 《2024 年股票期权与限制性股票激励计划预留 ...

江苏共创人造草坪股份有限公司 监事会关于 2024 年股票期权与限制性股票激励计划 预留部分第二次授予激励对象名单的核查意见及公 示情况说明 本公司监事会及全体监事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担个别及连带责任。 2025 年 4 月 25 日，江苏共创人造草坪股份有限公司（以下简称"公司"）第 三届董事会第八次会议及第三届监事会第八次会议均审议通过了《关于 2024 年 股票期权与限制性股票激励计划预留部分第二次授予的议案》。根据《上市公司 股权激励管理办法》（以下简称《管理办法》）的相关规定，公司对 2024 年股票 期权与限制性股票激励计划预留部分第二次授予的激励对象的姓名和职务在公 司 OA 办公系统中进行了公示，公司监事会结合公示情况对激励对象进行了核查， 相关公示情况及核查方式如下： 一、公示情况及核查方式 （一）公司对激励对象的公示情况 公司于 2025 年 4 月 29 日披露了《关于 2024 年股票期权与限制性股票激励 计划预留部分第二次授予的公告》《2024 年股票期权与限制性股票激励计划预留 部分第二次授予激励对象名单（ ...

盈利能力表现靓丽，费用管控优异。2025Q1 公司毛利率32.6%（同比+2.1pct），归母净利率19.7%（同 比+2.1pct）；费用端方面，Q1 期间费用率为9.4%（同比-0.6pct），其中销售/研发/管理/财务费用率分 别为4.5%/2.3%/3.3%/-0.7%（同比分别-0.7pct/-0.4pct/-0.8pct/+1.4pct）。 事件：公司发布2024 年报&2025 一季报。2024 年公司实现收入 29.52 亿元（同比+19.9%），归母净利 润5.11 亿元（同比+18.6%），扣非归母净利润5.05 亿元（同比+20.6%）；单Q4 收入为6.93 亿元（同比 +27.1%），归母净利润1.18 亿元（同比+48.9%），扣非归母净利润1.17 亿元（同比+51.6%）。25Q1 收 入为7.93 亿元（同比+15.3%），归母净利润1.56 亿元（同比+28.7%），扣非归母净利润1.55 亿元（同 比+32.0%）。我们预计Q1受益于内部降本、原材料价格降价、美国高毛利业务占比提高等因素，业绩 表现靓丽。根据AMI Consulting，自 2011 年开始共创人造草坪销 ...

姜文镪 新消费行业首席分析师 执业编号：S1500524120004 邮 箱： jiangwenqiang@cindasc.com 信达证券股份有限公司 CINDA SECURITIES CO.,LTD 北京市西城区宣武门西大街甲127号金隅大厦 B座 邮编：100031 [Table_Title] 共创草坪：份额提升、结构改善，盈利能力稳 步提升 证券研究报告 公司研究 [Table_ReportType] 公司点评报告 [Table_StockAndRank] 共创草坪(605099) | 投资评级 | 无评级 | | --- | --- | | 上次评级 | 无评级 | [Table_ReportDate] 2025 年 05 月 05 日 [Table_S 事件：公司发布 ummary] 2024 年报&2025 一季报。2024 年公司实现收入 29.52 亿 元（同比+19.9%），归母净利润 5.11 亿元（同比+18.6%），扣非归母净利 润 5.05 亿元（同比+20.6%）；单 Q4 收入为 6.93 亿元（同比+27.1%），归 母净利润 1.18 亿元（同比+48.9%），扣非归母净利 ...

证券研究报告 公司研究 [Table_ReportType] 公司点评报告 [Table_StockAndRank] 共创草坪(605099) | 投资评级 | 无评级 | | --- | --- | | 上次评级 | 无评级 | 姜文镪 新消费行业首席分析师 执业编号：S1500524120004 邮 箱： jiangwenqiang@cindasc.com 信达证券股份有限公司 CINDA SECURITIES CO.,LTD 北京市西城区宣武门西大街甲127号金隅大厦 B座 邮编：100031 [Table_Title] 共创草坪：份额提升、结构改善，盈利能力稳 步提升 [Table_ReportDate] 2025 年 05 月 05 日 价格竞争趋缓，高毛利美国占比提高。2024 公司境内/境外分别实现收入 3.19 亿 元 /26.16 亿 元（ 分 别 同 比 +12.5%/+21.0% ）， 毛 利 率分 别 为 35.4%/29.5%（分别同比+1.7pct/-1.4pct）。1）国内：公司加大客户挖掘力 度，内销草坪系统/运动草收入同比分别+51.8%/+7.7%，我们预计 25 年有 望 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative return of over 20% within the next six months [5][16]. Core Views - The company has demonstrated strong sales growth, with a revenue increase of 15% year-on-year in Q1 2025, and a projected revenue of 3 billion in 2024, reflecting a 20% growth [1][4]. - The international market is a key driver of growth, contributing 2.6 billion in revenue, which is a 20.85% increase, accounting for 88.91% of total revenue [1][2]. - The company is enhancing its manufacturing efficiency and cost control, leading to significant improvements in material and energy consumption metrics [2]. Financial Performance - In Q1 2025, the company reported a net profit of 160 million, up 29% year-on-year, with a projected net profit of 500 million for 2024, reflecting a 19% increase [1][4]. - The company sold 9.107 million square meters of artificial turf in 2024, marking a 25.48% increase, with leisure turf revenue reaching 2.1 billion, up 22.43% [1][2]. Production Capacity - By the end of 2024, the company will have five production bases in China and Vietnam, with a total production capacity of 172 million square meters of artificial turf expected after the completion of ongoing projects [3][4]. Earnings Forecast - The earnings forecast has been adjusted, with expected net profits of 680 million, 860 million, and 1.1 billion for 2025, 2026, and 2027 respectively, indicating a strong growth trajectory [4][9].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][6]. Core Insights - The company reported strong performance in Q1 2025, with revenue of 7.9 billion yuan (up 15.3% year-on-year) and net profit of 1.6 billion yuan (up 28.7% year-on-year). The overall revenue for 2024 was 29.5 billion yuan (up 19.9% year-on-year) and net profit was 5.1 billion yuan (up 18.6% year-on-year) [6]. - The company is expected to maintain its leading position in the industry due to its global capacity expansion, with projected net profits of 6.10 billion yuan, 6.94 billion yuan, and 7.75 billion yuan for 2025, 2026, and 2027 respectively [6]. Financial Performance - In 2024, the company achieved a gross margin of 30.0% (down 1.6 percentage points) and a net profit margin of 17.3% (down 0.2 percentage points). For Q1 2025, the gross margin improved to 32.5% (up 2.1 percentage points) and the net profit margin increased to 19.7% (up 2.1 percentage points) [7]. - The company sold 91.07 million square meters of artificial turf in 2024 (up 25.5%), with significant revenue contributions from leisure turf (20.5 billion yuan, up 22.4%) and sports turf (5.9 billion yuan, up 6.4%) [8]. Revenue Breakdown - The international market contributed 26.2 billion yuan in revenue in 2024 (up 20.9%), accounting for 88.9% of total revenue, while domestic revenue was 3.3 billion yuan (up 13.0%) [8]. - The company is focusing on refined operations in key regions and increasing new customer development to further enhance its global market share [8]. Financial Summary and Valuation Metrics - The company’s projected earnings per share (EPS) for 2025, 2026, and 2027 are 1.52 yuan, 1.73 yuan, and 1.93 yuan respectively, with corresponding price-to-earnings (P/E) ratios of 13.1, 11.5, and 10.3 [9]. - The financial metrics indicate a stable growth trajectory, with revenue expected to reach 33.83 billion yuan in 2025, reflecting a year-on-year growth of 14.6% [9].

Investment Rating - The report assigns a "Buy" rating for the company, indicating an expected relative increase of over 15% compared to the CSI 300 index in the next six months [8][15]. Core Insights - The company reported excellent performance in Q1 2025, with significant revenue growth and deepening global capacity layout [1][10]. - In 2024, the company achieved a revenue of 2.952 billion yuan, representing a year-on-year growth of 19.92%, and a net profit of 511 million yuan, up 18.56% [4][9]. - The company plans to distribute a cash dividend of 6.40 yuan per 10 shares, totaling 257 million yuan, with a payout ratio of 50.28% [4]. Financial Performance - In Q1 2025, the company reported revenue of 793 million yuan, a 15.27% increase year-on-year, and a net profit of 156 million yuan, up 28.73% [4][6]. - The gross margin improved from 29.50% in Q4 2024 to 32.55% in Q1 2025, while the net margin increased from 16.98% to 19.67% in the same period [6]. - The company’s revenue from leisure grass, sports grass, and paving business in 2024 was 2.052 billion yuan, 594 million yuan, and 288 million yuan, respectively, with growth rates of 22.43%, 6.38%, and 37.18% [5]. Capacity Expansion - The company is expanding its production capacity with new projects in Vietnam and Mexico, aiming for a total annual capacity of 172 million square meters after completion [7]. - The Vietnam facility is expected to produce 40 million square meters of artificial turf annually, while the Mexico facility is projected to produce 16 million square meters [7]. Future Projections - The company forecasts net profits of 600 million yuan, 703 million yuan, and 812 million yuan for 2025, 2026, and 2027, respectively, with corresponding EPS of 1.49 yuan, 1.75 yuan, and 2.02 yuan [9][12]. - The projected revenue growth rates for the next few years are 16.10% for 2025, 14.60% for 2026, and 12.40% for 2027 [9].

近期共创草坪（605099）发布2025年一季报，证券之星财报模型分析如下： 经营业绩 共创草坪在2025年一季度实现了较为稳健的增长。根据财报数据，公司营业总收入达到7.93亿元，同比 上升15.27%；归母净利润为1.56亿元，同比上升28.73%；扣非净利润为1.55亿元，同比上升31.98%。这 表明公司在报告期内不仅保持了收入的增长，而且盈利能力也得到了显著提升。 盈利能力 公司的盈利能力在本报告期内表现出色。毛利率为32.55%，同比增加了8.22个百分点；净利率为 19.67%，同比增加了11.68个百分点。这些数据显示出公司在控制成本和提高产品附加值方面取得了积 极成效。 公司货币资金为11.26亿元，同比增加14.53%，显示出良好的现金流状况。然而，需要注意的是，公司 有息负债从1.05亿元增加到3.36亿元，增幅达220.64%，这可能对公司未来的财务压力产生一定影响。 应收账款 财报体检工具提示应关注公司应收账款状况，当前应收账款为6.91亿元，占利润的比例高达135.22%， 需警惕潜在的坏账风险。 分红与融资 自上市以来，公司累计融资总额为6.19亿元，累计分红总额为8.32亿元， ...

Summary of the Conference Call for "Co-Creation Turf" Company Overview - **Company**: Co-Creation Turf - **Industry**: Turf and Landscaping Products Key Financial Performance - **Q1 2025 Revenue Growth**: 15% increase, with profits growing over 28%, marking the best performance since the company went public [2][3] - **2024 Revenue Growth**: Close to 20%, with similar profit growth, achieving stock incentive targets [3] - **Cash Flow**: Strong operating cash flow supports profit performance [3] Market Insights and Strategies - **Market Focus**: Enhanced focus on key markets and improved marketing strategies led to significant sales share increases in both primary and global markets [2][4] - **Cost Reduction Measures**: Achieved cost reductions through energy savings, improved labor efficiency, and benefited from declining raw material prices and currency fluctuations [2][4] - **Sales Performance by Region**: - **2024 Sales Growth**: 10% for sports turf, 30% for leisure turf; Americas and Europe saw over 30% growth, while Asia-Pacific and other regions approached 10% [2][8] - **Q1 2025 Sales Growth**: Over 10% in the Americas and Europe, with a decline in Asia-Pacific and other regions [2][9] Production and Capacity - **Vietnam Production**: Near full capacity utilization in 2024, with net profit margins exceeding 20%, higher than domestic margins [4][16] - **New Projects**: High-quality completion of the Vietnam Phase III project planned for 2025 [2][7] Human Resource Management - **Employee Incentives**: Implemented HR mechanism reforms, optimizing compensation, performance, and career development systems, along with stock and cash incentives to boost employee motivation [2][6] Future Plans - **2025 Goals**: Aim for at least 15% revenue growth by expanding market reach and developing new customers, alongside comprehensive cost reduction across various functions [2][7] - **Process Improvement**: Initiating process system construction with consulting firms for planning and transformation [7] Tariff and Trade Policy Impact - **Tariff Situation**: Facing a 46% tariff on exports to the U.S., currently delayed by 90 days, with an additional 10% already imposed, costs passed to customers [2][10] - **Long-term Outlook**: Despite potential tariffs, Vietnam maintains a cost advantage over U.S. production, making local expansion unlikely [10][11] Competitive Landscape - **Market Position**: Co-Creation Turf holds over 50% market share in the U.S., with limited competition from smaller domestic firms [18] - **Cost Comparison**: Estimated production costs in Mexico are about 30% higher than in Vietnam, influencing future production decisions based on tariff changes [15][16] Revenue Streams and Product Performance - **Other Products**: Coatings and other products, including grass fibers and artificial plants, saw revenue growth exceeding 30% [22] - **Price Trends**: Average prices for sports turf decreased by approximately 4%, while leisure turf prices fell by about 6% due to raw material price drops and currency fluctuations [8][14] Dividend and Capital Expenditure - **Dividend Policy**: The company maintains a fixed 50% dividend payout ratio, expected to remain unchanged unless significant capital expenditures arise [18] Conclusion and Outlook - **Overall Assessment**: The company has enhanced its competitiveness through improvements in market, manufacturing, R&D, and management, positioning itself well to meet 2025 targets [26] - **Investment Potential**: Current valuation is considered low, indicating potential for further appreciation and better returns for investors [26]