Oppein Home Group (SHSE:603833) Beneish M-Score: -2.48 (As of Jul. 03, 2026)


SHSE:603833 Oppein Home Group Inc SHSE:603833
64 GF Score
Price ¥32.32
GF Value ¥50.83
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Oppein Home Group Beneish M-Score?

Oppein Home Group SHSE:603833 +0.22% 64 Beneish M-Score is -2.48 as of Jul. 03, 2026. GuruFocus rates SHSE:603833 with a GF Score™ of 64/100 and a GF Value™ of ¥50.83 (Significantly Undervalued). The stock has 5 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, Oppein Home Group ranks worse than 57.69% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Oppein Home Group's Beneish M-Score or its related term are showing as below:

SHSE:603833' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.51   Max: -1.91
Current: -2.48

During the past 13 years, the highest Beneish M-Score of Oppein Home Group was -1.91. The lowest was -3.25. And the median was -2.51.


Oppein Home Group Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Oppein Home Group's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Oppein Home Group Beneish M-Score Chart

Oppein Home Group Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.25 -2.22 -2.89 -2.91 -2.43

Oppein Home Group Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.98 -2.84 -2.87 -2.43 -2.48

SHSE:603833 vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Oppein Home Group's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Oppein Home Group Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Oppein Home Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Oppein Home Group's Beneish M-Score falls into.


SHSE:603833
64GF Score
Oppein Home Group Inc SHSE:603833
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Oppein Home Group Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Oppein Home Group for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.1883+0.528 * 1.0084+0.404 * 0.9339+0.892 * 0.8767+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9821+4.679 * -0.012575-0.327 * 0.9498
=-2.48

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ¥1,429 Mil.
Revenue was 2653.307 + 4018.227 + 4972.978 + 4793.555 = ¥16,438 Mil.
Gross Profit was 930.544 + 1329.386 + 1928.237 + 1804.322 = ¥5,992 Mil.
Total Current Assets was ¥13,325 Mil.
Total Assets was ¥33,240 Mil.
Property, Plant and Equipment(Net PPE) was ¥8,058 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,085 Mil.
Total Current Liabilities was ¥11,803 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,871 Mil.
Net Income was 154.787 + 164.27 + 814.286 + 710.272 = ¥1,844 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -363.682 + 653.121 + 1077.215 + 894.96 = ¥2,262 Mil.
Total Receivables was ¥1,371 Mil.
Revenue was 3447.33 + 5046.012 + 5295.839 + 4961.557 = ¥18,751 Mil.
Gross Profit was 1182.121 + 1863.732 + 2137.591 + 1709.58 = ¥6,893 Mil.
Total Current Assets was ¥12,862 Mil.
Total Assets was ¥35,310 Mil.
Property, Plant and Equipment(Net PPE) was ¥8,961 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,260 Mil.
Total Current Liabilities was ¥13,495 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,800 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(1428.629 / 16438.067) / (1371.369 / 18750.738)
=0.08691 / 0.073137
=1.1883

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(6893.024 / 18750.738) / (5992.489 / 16438.067)
=0.367613 / 0.364549
=1.0084

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (13325.474 + 8057.503) / 33239.949) / (1 - (12862.424 + 8960.736) / 35310.358)
=0.356708 / 0.381962
=0.9339

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=16438.067 / 18750.738
=0.8767

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 8960.736)) / (0 / (0 + 8057.503))
=0 / 0
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(1085.133 / 16438.067) / (1260.345 / 18750.738)
=0.066013 / 0.067216
=0.9821

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1871.481 + 11802.864) / 33239.949) / ((1799.51 + 13494.876) / 35310.358)
=0.411383 / 0.433142
=0.9498

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(1843.615 - 0 - 2261.614) / 33239.949
=-0.012575

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Oppein Home Group has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.48 mean?
Oppein Home Group (SHSE:603833) has a Beneish M-Score of -2.48 as of Jul. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Oppein Home Group and its competitors. According to the industry distribution chart, Oppein Home Group ranks #240 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 57.7%.
Is Oppein Home Group's Beneish M-Score too high?
Oppein Home Group's current Beneish M-Score is -2.48. Based on the distribution chart, Oppein Home Group ranks #240 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is below the industry midpoint. Overall, Oppein Home Group has a GF Score™ of 64/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Oppein Home Group's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Oppein Home Group ranks #240 out of 416 companies for Beneish M-Score. This places Oppein Home Group in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Oppein Home Group and its competitors. Oppein Home Group's current Beneish M-Score is -2.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Oppein Home Group stock overvalued right now?
Based on GuruFocus' analysis, Oppein Home Group (SHSE:603833) is currently considered Significantly Undervalued. The stock's GF Value™ is ¥50.83, compared to a current price of ¥32.32 — trading 36.4% below its estimated fair value. The current Beneish M-Score is -2.48. Oppein Home Group's overall GF Score™ is 64/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Oppein Home Group (SHSE:603833), the current Beneish M-Score is -2.48 as of Jul. 03, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Oppein Home Group (SHSE:603833) Overvalued in 2026?

Based on GuruFocus' analysis, Oppein Home Group stock appears to be undervalued. The current stock price of ¥32.32 is trading 36.4% below its estimated GF Value™ of ¥50.83. GuruFocus considers Oppein Home Group to be Significantly Undervalued.

Key valuation signals for SHSE:603833:

  • Beneish M-Score: -2.48
  • GF Value™: ¥50.83 vs. price of ¥32.32 (36.4% below fair value)
  • GF Score™: 64/100 with 5 warning signs

No single metric tells the full story. See the SHSE:603833 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Oppein Home Group Business Description

Address No. 366, Guanghua 3rd Road, Baiyun District, Guangdong Province, Guangzhou, CHN, 510450
Oppein Home Group Inc is engaged in personalized design, research and development, production, sales, installation, and interior decoration services for whole-house customized home products. The company's main product lines include complete kitchen cabinetry, customized wardrobes, bathroom furnishings, and wooden doors.
64GF Score

Get the complete analysis for SHSE:603833

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

¥32.32
Price
¥50.83
GF Value