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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 29, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	28,469	31,552	41,760	42,403	74,030	89,850
Market Cap Growth	-24.46%	-24.44%	-1.52%	-42.72%	-17.61%	12.02%
Enterprise Value	27,568	27,668	40,134	39,380	70,498	84,395
Last Close Price	47.00	50.89	64.56	61.53	105.48	126.26
PE Ratio	15.93	15.80	16.07	13.97	27.54	33.71
Forward PE	11.89	11.78	14.89	12.52	23.40	27.42
PS Ratio	1.73	1.83	2.21	1.86	3.29	4.39
PB Ratio	1.52	1.68	2.19	2.34	4.48	6.24
P/TBV Ratio	1.60	1.77	2.32	2.48	4.79	6.73
P/FCF Ratio	16.29	11.14	10.39	15.28	485.57	31.96
P/OCF Ratio	12.59	9.29	7.59	8.69	30.72	22.21
PEG Ratio	1.92	3.63	8.14	1.52	2.69	0.88
EV/Sales Ratio	1.68	1.61	2.12	1.73	3.14	4.13
EV/EBITDA Ratio	8.36	8.20	12.07	10.00	20.53	24.38
EV/EBIT Ratio	12.60	11.85	16.66	12.54	26.19	29.99
EV/FCF Ratio	15.78	9.77	9.99	14.19	462.40	30.02
Debt / Equity Ratio	0.43	0.43	0.46	0.56	0.40	0.17
Debt / EBITDA Ratio	2.44	2.36	2.61	2.56	1.88	0.69
Debt / FCF Ratio	4.61	2.84	2.19	3.67	42.86	0.86
Net Debt / Equity Ratio	-0.05	-0.05	-0.18	-0.18	-0.21	-0.41
Net Debt / EBITDA Ratio	-0.28	-0.27	-1.06	-0.82	-1.03	-1.69
Net Debt / FCF Ratio	-0.52	-0.32	-0.88	-1.17	-23.11	-2.08
Asset Turnover	-	0.49	0.54	0.72	0.87	0.97
Inventory Turnover	-	15.36	12.51	11.78	10.69	12.31
Quick Ratio	-	0.75	1.00	1.14	1.21	1.16
Current Ratio	-	1.03	1.08	1.24	1.38	1.36
Return on Equity (ROE)	9.68%	10.57%	14.01%	17.47%	17.35%	20.23%
Return on Assets (ROA)	-	4.14%	4.33%	6.24%	6.47%	8.33%
Return on Invested Capital (ROIC)	10.23%	11.67%	13.78%	19.28%	21.85%	30.08%
Return on Capital Employed (ROCE)	-	11.00%	11.20%	14.80%	14.20%	18.60%
Earnings Yield	6.48%	6.33%	6.22%	7.16%	3.63%	2.97%
FCF Yield	6.14%	8.98%	9.62%	6.54%	0.21%	3.13%
Dividend Yield	5.08%	-	3.84%	4.49%	1.68%	1.39%
Payout Ratio	127.82%	80.18%	71.05%	43.59%	45.74%	31.63%
Buyback Yield / Dilution	-1.25%	-1.55%	0.41%	-0.52%	-1.32%	-1.92%
Total Shareholder Return	4.09%	-1.55%	4.25%	3.96%	0.36%	-0.53%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.