investorscraft@gmail.com

Intrinsic ValueOppein Home Group Inc. (603833.SS)

Previous Close$61.35
Intrinsic Value
Upside potential
Previous Close
$61.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oppein Home Group Inc. is a leading integrated cabinetry manufacturer in China's consumer cyclical sector, specializing in comprehensive home furnishing solutions. The company operates primarily through a B2B model, supplying kitchen and bathroom cabinets, wardrobes, interior doors, solid surfaces, kitchen electrical appliances, and complementary furniture to builders, contractors, project brokers, and building design companies. This diversified product portfolio positions Oppein as a one-stop solution provider in the residential construction and renovation value chain. Founded in 1994 and headquartered in Guangzhou, the company has established strong relationships with professional clients across Asia, leveraging its manufacturing scale and vertical integration to maintain cost competitiveness. Oppein's market position is strengthened by its ability to offer customized cabinetry solutions alongside standardized products, catering to both mass-market and premium segments within the rapidly evolving Asian home improvement industry. The company's focus on integrated home solutions rather than standalone products provides a distinct competitive advantage in an increasingly consolidated market.

Revenue Profitability And Efficiency

Oppein generated CNY 18.9 billion in revenue with robust profitability, achieving net income of CNY 2.6 billion representing a 13.7% net margin. The company demonstrates strong operational efficiency with operating cash flow of CNY 5.5 billion significantly exceeding capital expenditures, indicating effective working capital management and cash conversion capabilities in its capital-intensive manufacturing operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 4.24, supported by efficient capital allocation. Operating cash flow of CNY 5.5 billion comfortably covers capital investments of CNY 1.48 billion, reflecting strong returns on invested capital and the ability to fund growth initiatives while maintaining financial flexibility in the cyclical furnishings market.

Balance Sheet And Financial Health

Oppein maintains a solid financial position with CNY 7.8 billion in cash and equivalents against total debt of CNY 8.8 billion, indicating moderate leverage. The substantial cash reserves provide liquidity buffer for operational needs and strategic investments, while the debt level appears manageable given the company's strong cash generation capacity and market position.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 2.48, representing a payout ratio of approximately 58% based on reported EPS. This balanced approach to capital allocation supports both growth reinvestment and income distribution, reflecting management's confidence in sustainable cash generation amid China's evolving housing and renovation markets.

Valuation And Market Expectations

With a market capitalization of CNY 34.7 billion, the company trades at a P/E ratio of approximately 13.3x based on current earnings. The beta of 0.809 suggests lower volatility than the broader market, indicating investor perception of relative stability in the home furnishings sector despite its cyclical nature.

Strategic Advantages And Outlook

Oppein's integrated manufacturing capabilities and established B2B distribution network provide competitive advantages in scale and customer relationships. The company's diverse product portfolio and focus on the professional channel position it to benefit from urbanization trends and housing development across Asia, though it remains exposed to regional economic cycles and construction activity fluctuations.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount