Oppein Home Group Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	34,593	41,760	42,403	74,030	89,850	80,210
Market Cap Growth	-8.90%	-1.52%	-42.72%	-17.61%	12.02%	63.16%
Enterprise Value	30,709	40,134	39,380	70,498	84,395	77,836
Last Close Price	57.11	64.56	61.53	105.48	126.26	114.24
PE Ratio	14.80	16.07	13.97	27.54	33.71	38.89
Forward PE	13.35	14.89	12.52	23.40	27.42	26.54
PS Ratio	1.89	2.21	1.86	3.29	4.39	5.44
PB Ratio	1.79	2.19	2.34	4.48	6.24	6.73
P/TBV Ratio	1.88	2.32	2.48	4.79	6.73	7.67
P/FCF Ratio	7.10	10.39	15.28	485.57	31.96	40.31
P/OCF Ratio	6.24	7.59	8.69	30.72	22.21	20.62
PEG Ratio	4.11	8.14	1.52	2.69	0.88	1.74
EV/Sales Ratio	1.68	2.12	1.73	3.14	4.13	5.28
EV/EBITDA Ratio	9.05	12.07	10.00	20.53	24.38	28.12
EV/EBIT Ratio	13.08	16.66	12.54	26.19	29.99	34.88
EV/FCF Ratio	6.30	9.99	14.19	462.40	30.02	39.12
Debt / Equity Ratio	0.44	0.46	0.56	0.40	0.17	0.18
Debt / EBITDA Ratio	2.50	2.61	2.56	1.88	0.69	0.77
Debt / FCF Ratio	1.75	2.19	3.67	42.86	0.86	1.07
Net Debt / Equity Ratio	-0.20	-0.18	-0.18	-0.21	-0.41	-0.36
Net Debt / EBITDA Ratio	-1.16	-1.06	-0.82	-1.03	-1.69	-1.54
Net Debt / FCF Ratio	-0.80	-0.88	-1.17	-23.11	-2.08	-2.14
Asset Turnover	0.52	0.54	0.72	0.87	0.97	0.88
Inventory Turnover	14.39	12.51	11.78	10.69	12.31	11.58
Quick Ratio	1.02	1.00	1.14	1.21	1.16	1.23
Current Ratio	1.10	1.08	1.24	1.38	1.36	1.39
Return on Equity (ROE)	12.70%	14.01%	17.47%	17.35%	20.23%	19.20%
Return on Assets (ROA)	4.17%	4.33%	6.24%	6.47%	8.33%	8.29%
Return on Invested Capital (ROIC)	13.28%	13.78%	19.28%	21.85%	30.08%	26.81%
Return on Capital Employed (ROCE)	10.70%	11.20%	14.80%	14.20%	18.60%	17.30%
Earnings Yield	6.94%	6.22%	7.16%	3.63%	2.97%	2.57%
FCF Yield	14.08%	9.62%	6.54%	0.21%	3.13%	2.48%
Dividend Yield	4.33%	3.84%	4.49%	1.68%	1.39%	1.05%
Payout Ratio	68.95%	71.05%	43.59%	45.74%	31.63%	25.89%
Buyback Yield / Dilution	-1.08%	0.41%	-0.52%	-1.32%	-1.92%	1.44%
Total Shareholder Return	3.13%	4.25%	3.96%	0.36%	-0.53%	2.49%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.