Suria Capital Holdings Bhd (6521) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Suria Capital Holdings Bhd stock MYR 2.14, price MYR 1.15, upside +86.1%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 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 7, 2026.
How to read this chart
60‑month range 0.8628 MYR – 2.22 MYR · fair‑value band 1.50 MYR – 2.31 MYR · the 1.15 MYR price screens below the 2.14 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Suria Capital Holdings Bhd in your weekly email
Every Wednesday you see whether Suria Capital Holdings 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.
Suria Capital Holdings Berhad, an investment holding company, engages in the port business in Malaysia. It operates through five segments: Investment Holding; Port Operations; Contract and Engineering and Ferry Terminal Operations; Logistics and Bunkering; and Property Development and Leasing.
Show moreShow less
The company provides and maintains port services and facilities; and distributes port cargo handling equipment and related spare parts. It also offers bunkering and related services, waste management, ship provisions, mooring gang, logistics, and transportation services; and shipping agency services.
In addition, the company is involved in the development and leasing of commercial properties; and car park operation. Further, it operates as a construction contractor; and provides project management and technical support services, as well as operates ferry terminal.
Suria Capital Holdings Berhad was incorporated in 1983 and is based in Kota Kinabalu, Malaysia.
Stock analysis
Suria Capital Holdings Bhd (6521) currently trades at 1.15 MYR, while our model-based Fair Value estimate is 2.14 MYR, implying the stock looks roughly 46% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 2.14 MYR per share, and 11 of the 14 models we run sit above the 1.15 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.2450 MYR, and 3 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.50 MYR (bear) to 2.31 MYR (bull), the price of 1.15 MYR sits below 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 47/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Suria Capital Holdings Bhd reported revenue of 278M MYR in FY2025 versus 251M MYR in FY2021, a compound +2.5%/yr. Reported net income was 46.5M MYR in FY2025, compounding +4.2%/yr from FY2021.
Key figures
Market cap 398M MYR (≈ $98.0M) Micro · P/E ratio 10.5 · P/S ratio 1.75 · EPS (TTM) 0.1100 MYR · Dividend yield 1.3% · Net margin 16.7% · Return on equity 3.3% · Return on assets (EBIT) 4.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at 86%, 6521 screens cheaper than that median.
Fair Value models
Bear1.50 MYRFair Value 2.14 MYRBull2.31 MYR
Price 1.15 MYR · Upside +86.1%
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 2025 figures (about 10 months old). Earnings retained since then (0.0815 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.33/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+2.5%
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.
−2.7%
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.
+4.0%
Start year 2020 (pandemic). Over 10 years: −5.5% a year
Revenue growth 13 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.
+0.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR ⓘ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. Basis: EBIT basis. 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.
+2.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.0%
Dividend (yield on the price)1.3%
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.3.3% vs −10.9%, picking up
Profit margin 2020 to 2025 ⓘ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.21% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 2.2%/yr over ~8Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Suria Capital Holdings Bhd with another stock
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.Marine Shipping · 220 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+86.1% · Top 25%
Profitability
Return on equity (12 months)3.3% · Bottom 25%
Return on assets3.3% · Below median
Net margin (12 months)13.6% · Above median
Operating margin (12 months)15.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)21.4% · Above median
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Marine Shipping median · lower = cheaper
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). "Suria Capital Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/6521
Frequently asked questions
Is Suria Capital Holdings Bhd (6521) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 2.14 MYR versus a price of 1.15 MYR, about +86% upside (undervalued).
What is the fair value of 6521?
Our model-based fair value for Suria Capital Holdings Bhd is 2.14 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 1.15 MYR.
What is the quality score of 6521?
Suria Capital Holdings Bhd has a Quality Score of 47/100. 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 Suria Capital Holdings Bhd (6521)?
Our model-based price target is the fair value of 2.14 MYR (as of Nov 7, 2026) from 14 valuation models. Cautious scenario 1.50 MYR, optimistic scenario 2.31 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Suria Capital Holdings Bhd stock forecast for 2026?
Our models put fair value at 2.14 MYR, about +86% upside versus a price of 1.15 MYR (undervalued). Cautious scenario 1.50 MYR, optimistic scenario 2.31 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Suria Capital Holdings Bhd (6521)?
Suria Capital Holdings Bhd reported trailing-twelve-month revenue of about 288M MYR (latest available figure, as of Nov 7, 2026).
Does Suria Capital Holdings Bhd pay a dividend?
Suria Capital Holdings Bhd currently shows a dividend yield of 1.30% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Suria Capital Holdings Bhd (6521) and when is the ex-dividend date?
Suria Capital Holdings Bhd pays a dividend of 0.015 MYR per share a year, a dividend yield of 1.3%. The last ex-dividend date was Jul 1, 2026. A dividend has been paid every year since 2005. The payout ratio is 13.6% of earnings. 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 is the intrinsic value of Suria Capital Holdings Bhd (6521)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Suria Capital Holdings Bhd it is 2.14 MYR per share (as of Nov 7, 2026), against a price of 1.15 MYR. It is the blended result of 14 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Suria Capital Holdings Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 6521 trades below its calculated fair value: price 1.15 MYR, fair value 2.14 MYR, a gap of about +86% (undervalued). 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 6521?
No. The price is what the market pays today (1.15 MYR); the fair value is what the company's own numbers justify (2.14 MYR). For Suria Capital Holdings Bhd the two are 0.9900 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Suria Capital Holdings Bhd worth?
The market values Suria Capital Holdings Bhd at about 398M MYR (market capitalisation, as of Nov 7, 2026). Per share that is 1.15 MYR; our models calculate a fair value of 2.14 MYR per share.
What do the bullish and bearish scenarios say about 6521?
Our models span a range for Suria Capital Holdings Bhd: cautious scenario 1.50 MYR, base 2.14 MYR, optimistic 2.31 MYR per share (as of Nov 7, 2026, price 1.15 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 6521?
Suria Capital Holdings Bhd trades at a price-to-earnings ratio of 10.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.14 MYR is built from several models across several years. Other multiples: P/B 0.3, P/S 1.4, EV/EBITDA 5.0.
How solid is the balance sheet of Suria Capital Holdings Bhd (6521)?
Balance-sheet figures for Suria Capital Holdings Bhd (as of Nov 7, 2026): return on equity 3.3%, debt of 0.02 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 6521 from its 52-week high?
Suria Capital Holdings Bhd trades at 1.15 MYR, about 27% below its 52-week high of 1.57 MYR and 3% above the low of 1.12 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2.14 MYR is for.
Which stocks are comparable to Suria Capital Holdings Bhd?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 Suria Capital Holdings Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 1.15 MYR, calculated fair value 2.14 MYR (+86%), Quality Score 47/100, from 14 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 6521 calculated?
We run Suria Capital Holdings Bhd through 14 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2.14 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. Suria Capital Holdings Bhd currently trades 46% below its own fair value, and the market average says nothing about that. 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 Suria Capital Holdings Bhd (6521)?
The closing price on Nov 6, 2026 was 1.15 MYR. Our model-based fair value is 2.14 MYR, about +86% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Suria Capital Holdings Bhd right now?
The large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (1.50 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Suria Capital Holdings Bhd
How large is the market capitalisation of Suria Capital Holdings Bhd (6521)?
The market capitalisation of Suria Capital Holdings Bhd is 398M MYR (≈ $98.0M). 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 Suria Capital Holdings Bhd (6521)?
The price-to-sales ratio of Suria Capital Holdings Bhd is 1.75 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Suria Capital Holdings Bhd (6521)?
Earnings per share at Suria Capital Holdings Bhd are 0.1100 MYR (price ÷ EPS = P/E 10.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Suria Capital Holdings Bhd (6521)?
The dividend yield of Suria Capital Holdings Bhd is 1.3% (payout 13.6%). 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 Suria Capital Holdings Bhd (6521)?
The net margin of Suria Capital Holdings Bhd is 16.7% (fiscal year 2025). 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 Suria Capital Holdings Bhd (6521)?
The return on equity (ROE) of Suria Capital Holdings Bhd is 3.3% (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 Suria Capital Holdings Bhd (6521)?
On an EBIT basis the return on assets of Suria Capital Holdings Bhd is 4.0% (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 Suria Capital Holdings Bhd (6521)?
The operating margin of Suria Capital Holdings Bhd is 15.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Suria Capital Holdings Bhd (6521)?
Revenue at Suria Capital Holdings Bhd is growing +21.4% versus a year earlier (3y avg −2.7%). 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 Suria Capital Holdings Bhd (6521)?
Earnings per share at Suria Capital Holdings Bhd are growing +6.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Suria Capital Holdings Bhd (6521) generate?
The free cash flow of Suria Capital Holdings Bhd is −74.9M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Suria Capital Holdings Bhd (6521) carry?
The net debt of Suria Capital Holdings Bhd is 45.6M MYR (fiscal year 2018). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Suria Capital Holdings Bhd in the live analysis
One click puts Suria Capital Holdings 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 7, 2026