Scicom MSC Bhd (0099) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Scicom MSC Bhd stock MYR 1.97, price MYR 2.19, that is 10.0% below the price, quality 86 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 0.6255 MYR – 2.36 MYR · fair‑value band 1.34 MYR – 2.69 MYR · the 2.19 MYR price screens above the 1.97 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Scicom MSC Bhd in your weekly email
Every Wednesday you see whether Scicom MSC Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Scicom (MSC) Berhad is an investment holding company that provides customer contact center outsourcing services in Malaysia, the Philippines, Singapore, Hong Kong, Sri Lanka, Thailand, Germany, and internationally. The company operates through two segments: Outsourcing Services and Education.
Show moreShow less
The company offers business process outsourcing services, which include multilingual and multichannel customer care, technical support help desk, consultative sales, and associated fulfilment, as well as electronic solutions and applications for online processing, border security services, digital platforms, and software solutions.
It also provides educational and industrial training services that focus on customer care in the service industry.
In addition, the company offers digital strategy, digital marketing, e-commerce platforms, blockchain applications, advanced data insights and analytics, customer experience design, website and mobile app development, cloud computing, cybersecurity, data analytics, automation, digital learning platforms, and content strategy and management solutions.
Further, it provides electronic solutions and applications for online payment processing, compliance and accreditation programs, customer engagement and experience solutions, and contact center technology and transformation services.
It serves clients in the airlines, financial services, telecommunications, consumer electronics, media, travel, leisure, e-commerce, healthcare, and government sectors. Scicom (MSC) Berhad was incorporated in 1997 and is based in Kuala Lumpur, Malaysia.
Stock analysis
Scicom MSC Bhd (0099) currently trades at 2.19 MYR, while our model-based Fair Value estimate is 1.97 MYR, 10% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 2.35 MYR per share, and 7 of the 26 models we run sit above the 2.19 MYR price.
Bear case: the Asset-Based group reads lowest at 0.2600 MYR, and 19 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.34 MYR (bear) to 2.69 MYR (bull), the price of 2.19 MYR sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 86/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Scicom MSC Bhd reported revenue of 302M MYR in FY2026 versus 265M MYR in FY2022, a compound +3.3%/yr. Reported net income was 47.2M MYR in FY2026, compounding +10.7%/yr from FY2022.
Key figures
Market cap 778M MYR (≈ $192M) Micro · P/E ratio 16.8 · P/S ratio 2.58 · EPS (TTM) 0.1300 MYR · Dividend yield 5.5% · Net margin 15.7% · Return on equity 39.1% · Return on assets (EBIT) 27.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 78 out of 100 (low confidence).
What moves the price
The share trades about 7% below its 52-week high and 145% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −12% fair-value upside, at −10%, 0099 screens cheaper than that median.
Fair Value models
Bear1.34 MYRFair Value 1.97 MYRBull2.69 MYR
Price 2.19 MYR · Downside -10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 4 months old). Earnings retained since then (0.0036 MYR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+34.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.9%
Start year 2021 (pandemic). Over 10 years: +4.4% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in MYR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+8.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.8%
Dividend (yield on the price)5.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12.8% vs 1.2%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 22%
2026 sits 94% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about +8.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Business Services · 229 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score86 · Top 25%
Fair Value upside−10.0% · Below median
Profitability
Return on equity (12 months)39.1% · Top 25%
Return on assets28.6% · Top 25%
Net margin (12 months)15.7% · Top 25%
Operating margin (12 months)21.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)70.0% · Top 25%
Dividend yield (12 months)5.5% · Top 25%
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
P/E (12 months)16.8× · Cheaper than median
P/B6.15× · Priciest 25%
P/S (12 months)2.58× · Pricier than median
Price / free cash flow (fiscal year)16.2× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Scicom MSC Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0099
Frequently asked questions
Is Scicom MSC Bhd (0099) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 1.97 MYR versus a price of 2.19 MYR, about 10% lower (overvalued).
What is the fair value of 0099?
Our model-based fair value for Scicom MSC Bhd is 1.97 MYR (as of Nov 8, 2026), built from audited fundamentals. The current price: 2.19 MYR.
What is the quality score of 0099?
Scicom MSC Bhd has a Quality Score of 86/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Scicom MSC Bhd (0099)?
Our model-based price target is the fair value of 1.97 MYR (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 1.34 MYR, optimistic scenario 2.69 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Scicom MSC Bhd stock forecast for 2026?
Our models put fair value at 1.97 MYR, about 10% lower versus a price of 2.19 MYR (overvalued). Cautious scenario 1.34 MYR, optimistic scenario 2.69 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Scicom MSC Bhd (0099)?
Scicom MSC Bhd reported trailing-twelve-month revenue of about 302M MYR (latest available figure, as of Nov 8, 2026).
Does Scicom MSC Bhd pay a dividend?
Scicom MSC Bhd currently shows a dividend yield of 5.48% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Scicom MSC Bhd (0099) and when is the ex-dividend date?
Scicom MSC Bhd pays a dividend of 0.12 MYR per share a year, a dividend yield of 5.5%. The last ex-dividend date was Sep 11, 2026. A dividend has been paid every year since at least 2006. The payout ratio is 92.3% of earnings. Free cash flow covers the dividend 1.13 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Scicom MSC Bhd (0099)?
For today's price to be fair in a discounted-cash-flow model, Scicom MSC Bhd would have to grow free cash flow by +10.8 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 0099 use?
Our models discount Scicom MSC Bhd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.57, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Scicom MSC Bhd that is +10.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Scicom MSC Bhd (0099) delivered so far?
Over the past 5 years revenue at Scicom MSC Bhd grew +6.9 % a year. The price currently implies free-cash-flow growth of +10.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Scicom MSC Bhd (0099) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Scicom MSC Bhd (+10.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Scicom MSC Bhd (0099)?
The free-cash-flow yield on the price is 6.17 %: that much free cash flow Scicom MSC Bhd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Scicom MSC Bhd (0099)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Scicom MSC Bhd it is 1.97 MYR per share (as of Nov 8, 2026), against a price of 2.19 MYR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Scicom MSC Bhd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 0099 trades above its calculated fair value: price 2.19 MYR, fair value 1.97 MYR, a gap of about −10% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0099?
No. The price is what the market pays today (2.19 MYR); the fair value is what the company's own numbers justify (1.97 MYR). For Scicom MSC Bhd the two are 0.2200 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Scicom MSC Bhd worth?
The market values Scicom MSC Bhd at about 778M MYR (market capitalisation, as of Nov 8, 2026). Per share that is 2.19 MYR; our models calculate a fair value of 1.97 MYR per share.
What do the bullish and bearish scenarios say about 0099?
Our models span a range for Scicom MSC Bhd: cautious scenario 1.34 MYR, base 1.97 MYR, optimistic 2.69 MYR per share (as of Nov 8, 2026, price 2.19 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0099?
Scicom MSC Bhd trades at a price-to-earnings ratio of 16.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.97 MYR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings: 13.8. Other multiples: P/B 6.2, P/S 2.6, EV/EBITDA 10.7.
How solid is the balance sheet of Scicom MSC Bhd (0099)?
Balance-sheet figures for Scicom MSC Bhd (as of Nov 8, 2026): return on equity 39.1%. They feed the Quality Score of 86/100, which measures business quality independently of the share price.
How far is 0099 from its 52-week high?
Scicom MSC Bhd trades at 2.19 MYR, about 7% below its 52-week high of 2.36 MYR and 145% above the low of 0.8922 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.97 MYR is for.
Which stocks are comparable to Scicom MSC Bhd?
From the same area (Industrials) we also value Cintas Corporation, Thomson Reuters Corporation, Copart, Inc, Global Payments Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Scicom MSC Bhd stock attractive at the current price?
The data as of Nov 8, 2026: price 2.19 MYR, calculated fair value 1.97 MYR (−10%), Quality Score 86/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0099 calculated?
We run Scicom MSC Bhd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1.97 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Scicom MSC Bhd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Scicom MSC Bhd (0099)?
The closing price on Nov 6, 2026 was 2.19 MYR. Our model-based fair value is 1.97 MYR, about 10% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Scicom MSC Bhd right now?
A fairly wide model range (1.34 MYR to 2.69 MYR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Scicom MSC Bhd (0099) come from?
Earnings per share at Scicom MSC Bhd grew −2.6 % a year from 2015 to 2026. Broken into its drivers: revenue per share +3.0 %, EBIT margin −2.5 %, tax rate −2.9 %, residual (interest, one-offs) −0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Scicom MSC Bhd
How large is the market capitalisation of Scicom MSC Bhd (0099)?
The market capitalisation of Scicom MSC Bhd is 778M MYR (≈ $192M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Scicom MSC Bhd (0099)?
The price-to-sales ratio of Scicom MSC Bhd is 2.58 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Scicom MSC Bhd (0099)?
Earnings per share at Scicom MSC Bhd are 0.1300 MYR (price ÷ EPS = P/E 16.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Scicom MSC Bhd (0099)?
The dividend yield of Scicom MSC Bhd is 5.5% (payout 92.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Scicom MSC Bhd (0099)?
The net margin of Scicom MSC Bhd is 15.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Scicom MSC Bhd (0099)?
The return on equity (ROE) of Scicom MSC Bhd is 39.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Scicom MSC Bhd (0099)?
On an EBIT basis the return on assets of Scicom MSC Bhd is 27.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Scicom MSC Bhd (0099)?
The operating margin of Scicom MSC Bhd is 21.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Scicom MSC Bhd (0099)?
Revenue at Scicom MSC Bhd is growing +70.0% versus a year earlier (3y avg +7.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Scicom MSC Bhd (0099)?
Earnings per share at Scicom MSC Bhd are growing +203% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Scicom MSC Bhd (0099) hold?
Scicom MSC Bhd holds more cash than debt, 2.6M MYR net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Scicom MSC Bhd in the live analysis
One click puts Scicom MSC Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026