Oppein Home Group Inc
SSE:603833

Watchlist Manager
Oppein Home Group Inc Logo
Oppein Home Group Inc
SSE:603833
Watchlist
Price: 52.61 CNY -0.7% Market Closed
Market Cap: 32B CNY

Income Statement

Earnings Waterfall
Oppein Home Group Inc

Revenue
18.3B CNY
Cost of Revenue
-11.7B CNY
Gross Profit
6.6B CNY
Operating Expenses
-4.1B CNY
Operating Income
2.5B CNY
Other Expenses
-133m CNY
Net Income
2.4B CNY

Income Statement
Oppein Home Group Inc

Rotate your device to view
Income Statement
Currency: CNY
Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
6
0
0
2
5
3
0
1
1
5
12
14
25
38
74
98
104
129
121
124
133
137
135
139
153
148
146
161
190
197
227
214
136
141
0
0
Revenue
7 134
N/A
7 381
+3%
8 132
+10%
9 006
+11%
9 710
+8%
10 168
+5%
10 681
+5%
11 004
+3%
11 509
+5%
11 806
+3%
12 174
+3%
12 848
+6%
13 533
+5%
12 760
-6%
12 989
+2%
13 730
+6%
14 740
+7%
16 609
+13%
17 974
+8%
19 410
+8%
20 442
+5%
21 286
+4%
21 935
+3%
22 308
+2%
22 480
+1%
21 906
-3%
22 630
+3%
22 775
+1%
22 782
+0%
22 833
+0%
21 522
-6%
20 096
-7%
18 925
-6%
18 751
-1%
18 583
-1%
18 260
-2%
Gross Profit
Cost of Revenue
(4 527)
(4 810)
(5 326)
(5 956)
(6 358)
(6 716)
(6 950)
(7 073)
(7 093)
(7 389)
(7 594)
(8 046)
(8 684)
(8 404)
(8 638)
(9 061)
(9 579)
(10 913)
(11 953)
(13 179)
(13 978)
(14 822)
(15 243)
(15 510)
(15 374)
(15 163)
(15 629)
(15 432)
(15 000)
(15 082)
(14 196)
(13 150)
(12 128)
(12 045)
(11 782)
(11 672)
Gross Profit
2 607
N/A
2 570
-1%
2 807
+9%
3 050
+9%
3 352
+10%
3 452
+3%
3 731
+8%
3 931
+5%
4 417
+12%
4 417
+0%
4 580
+4%
4 802
+5%
4 850
+1%
4 356
-10%
4 351
0%
4 669
+7%
5 161
+11%
5 696
+10%
6 021
+6%
6 231
+3%
6 463
+4%
6 465
+0%
6 692
+4%
6 799
+2%
7 105
+5%
6 743
-5%
7 001
+4%
7 343
+5%
7 782
+6%
7 751
0%
7 326
-5%
6 946
-5%
6 797
-2%
6 706
-1%
6 801
+1%
6 588
-3%
Operating Income
Operating Expenses
(1 551)
(1 497)
(1 665)
(1 730)
(1 875)
(1 968)
(2 059)
(2 181)
(2 687)
(2 656)
(2 742)
(2 847)
(2 849)
(2 592)
(2 552)
(2 610)
(2 853)
(2 976)
(3 105)
(3 225)
(3 593)
(3 592)
(3 861)
(4 121)
(4 300)
(4 093)
(4 155)
(4 250)
(4 656)
(4 543)
(4 365)
(4 144)
(4 244)
(3 980)
(4 045)
(4 054)
Selling, General & Administrative
(1 474)
(1 487)
(1 660)
(1 697)
(1 839)
(1 957)
(2 052)
(2 095)
(1 954)
(2 108)
(2 064)
(2 145)
(2 176)
(2 165)
(2 106)
(2 136)
(1 989)
(2 283)
(2 377)
(2 529)
(2 514)
(2 731)
(2 928)
(3 081)
(3 026)
(3 106)
(3 187)
(3 233)
(3 530)
(3 679)
(3 687)
(3 562)
(3 201)
(3 320)
(3 205)
(3 211)
Research & Development
0
0
0
(71)
0
0
0
(115)
(609)
(552)
(698)
(749)
(607)
(601)
(615)
(625)
(670)
(788)
(829)
(804)
(868)
(945)
(1 029)
(1 145)
(1 081)
(1 105)
(1 072)
(1 119)
(1 084)
(1 164)
(1 106)
(1 026)
(982)
(963)
(1 034)
(1 027)
Depreciation & Amortization
(75)
0
0
0
(105)
0
0
0
(146)
0
0
0
(204)
0
0
0
(276)
0
0
0
(294)
0
0
0
(299)
0
0
0
(298)
0
0
0
(333)
0
0
0
Other Operating Expenses
(2)
(9)
(5)
38
69
(11)
(7)
29
21
3
20
47
138
174
169
151
81
96
102
109
83
84
96
106
106
119
103
103
256
300
428
444
272
303
194
184
Operating Income
1 056
N/A
1 074
+2%
1 141
+6%
1 319
+16%
1 477
+12%
1 484
+0%
1 672
+13%
1 750
+5%
1 730
-1%
1 761
+2%
1 839
+4%
1 955
+6%
2 001
+2%
1 764
-12%
1 799
+2%
2 059
+14%
2 307
+12%
2 720
+18%
2 916
+7%
3 006
+3%
2 870
-5%
2 873
+0%
2 831
-1%
2 678
-5%
2 805
+5%
2 650
-6%
2 845
+7%
3 094
+9%
3 125
+1%
3 208
+3%
2 961
-8%
2 802
-5%
2 553
-9%
2 726
+7%
2 756
+1%
2 534
-8%
Pre-Tax Income
Interest Income Expense
12
12
15
16
36
51
60
92
91
74
67
59
103
116
137
142
100
98
114
133
196
198
226
264
251
283
336
332
337
394
393
416
441
377
308
248
Non-Reccuring Items
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
1
0
1
0
(7)
(7)
(7)
(8)
(2)
(0)
0
1
2
51
(1)
1
0
2
1
(9)
(5)
Gain/Loss on Disposition of Assets
0
(0)
(1)
0
0
0
0
0
(1)
0
0
0
(9)
0
0
0
(10)
0
(12)
0
(14)
0
0
0
(9)
0
0
0
(12)
0
0
0
(16)
0
0
0
Total Other Income
54
53
77
48
20
17
(26)
7
9
13
14
20
23
8
5
(5)
15
11
31
20
29
16
8
12
20
12
18
21
36
19
23
4
15
(1)
(19)
(7)
Pre-Tax Income
1 122
N/A
1 139
+1%
1 232
+8%
1 382
+12%
1 533
+11%
1 551
+1%
1 706
+10%
1 850
+8%
1 829
-1%
1 848
+1%
1 920
+4%
2 034
+6%
2 119
+4%
1 888
-11%
1 941
+3%
2 198
+13%
2 413
+10%
2 830
+17%
3 049
+8%
3 151
+3%
3 075
-2%
3 079
+0%
3 056
-1%
2 951
-3%
3 068
+4%
2 945
-4%
3 201
+9%
3 448
+8%
3 537
+3%
3 620
+2%
3 379
-7%
3 222
-5%
2 995
-7%
3 104
+4%
3 036
-2%
2 770
-9%
Net Income
Tax Provision
(178)
(182)
(184)
(204)
(234)
(234)
(270)
(295)
(257)
(258)
(266)
(284)
(279)
(242)
(245)
(286)
(350)
(422)
(463)
(426)
(411)
(407)
(387)
(413)
(385)
(366)
(410)
(451)
(511)
(525)
(487)
(463)
(391)
(409)
(404)
(367)
Income from Continuing Operations
943
957
1 048
1 178
1 299
1 318
1 436
1 556
1 572
1 590
1 655
1 750
1 839
1 646
1 696
1 912
2 063
2 408
2 586
2 725
2 664
2 672
2 669
2 539
2 683
2 579
2 792
2 997
3 025
3 096
2 893
2 758
2 603
2 694
2 632
2 403
Income to Minority Interest
6
7
5
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
3
3
4
6
9
11
11
10
6
0
(2)
(4)
(5)
(4)
(2)
Net Income (Common)
950
N/A
963
+1%
1 053
+9%
1 179
+12%
1 300
+10%
1 318
+1%
1 436
+9%
1 556
+8%
1 572
+1%
1 590
+1%
1 655
+4%
1 750
+6%
1 839
+5%
1 646
-11%
1 696
+3%
1 912
+13%
2 063
+8%
2 408
+17%
2 586
+7%
2 726
+5%
2 666
-2%
2 675
+0%
2 672
0%
2 543
-5%
2 688
+6%
2 588
-4%
2 803
+8%
3 008
+7%
3 036
+1%
3 101
+2%
2 893
-7%
2 757
-5%
2 599
-6%
2 689
+3%
2 628
-2%
2 401
-9%
EPS (Diluted)
2.54
N/A
1.65
-35%
2.81
+70%
2.6
-7%
2.29
-12%
2.68
+17%
2.44
-9%
3.68
+51%
2.69
-27%
2.7
+0%
2.81
+4%
4.16
+48%
3.05
-27%
2.79
-9%
2.78
0%
3.2
+15%
3.47
+8%
4.24
+22%
4
-6%
4.46
+12%
4.4
-1%
4.39
0%
4.39
N/A
3.86
-12%
4.38
+13%
3.9
-11%
4.59
+18%
4.85
+6%
4.92
+1%
5.12
+4%
4.52
-12%
4.52
N/A
4.23
-6%
4.37
+3%
4.33
-1%
3.7
-15%