EN DE

Karyon Industries Berhad, an investment holding company, (0054) Fair Value & Analysis

Basic Materials · MY · Market cap 64.2M MYR

KI Karyon Industries Berhad, an investment holding company, 0054 · KLSE
Price0.1450 MYR
Fair Value0.2601 MYR
Upside+79.4%
Quality63/100
Watch Karyon Industries Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.1% net margin
Low debt · generates free cash flow
3.70% dividend yield
Ranks above peers (11/13)
Narrow moat 39/100
Evidence: High Range 0.1994 MYR – 0.3295 MYR Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 0.3000 MYR to 0.2601 MYR (−13.3%) since Jun 26, 2026. Share price +3.6% over the past month.

A solid business, screening 79% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.1994 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.2980 MYR 0.1214 MYR Fair Value 0.2601 MYR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 0.1214 MYR – 0.2980 MYR · fair‑value band 0.1994 MYR – 0.3295 MYR · the 0.1450 MYR price screens below the 0.2601 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Karyon Industries Berhad, an investment holding company, (0054) currently trades at 0.1450 MYR, while our model-based Fair Value estimate is 0.2601 MYR, implying the stock looks roughly 79.4% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Karyon Industries Berhad, an investment holding company, generated revenue of 164M MYR at a net margin of 5.1%. Revenue declined 10.5% year over year. It earns a return on equity of 6.4%. The balance sheet holds a net cash position of 14.4M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.1994 MYR (bear case) to 0.3295 MYR (bull case); at 0.1450 MYR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at 79%, 0054 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 0.2300 MYR 0.2700 MYR 0.3300 MYR 80
Residual Income 0.2000 MYR 0.2000 MYR 0.1800 MYR 76
Rev-Margin DCF 0.2200 MYR 0.2900 MYR 0.3800 MYR 74
All 24 models by family
DCF Models
FCF DCF 0.2200 MYR 0.2700 MYR 0.3300 MYR 38
Owner Earnings 0.1700 MYR 0.2000 MYR 0.2500 MYR 31
5Y Revenue Exit 0.2200 MYR 0.2900 MYR 0.3900 MYR 39
5Y EBITDA Exit 0.2100 MYR 0.2800 MYR 0.3700 MYR 41
5Y P/E Exit 0.2300 MYR 0.3100 MYR 0.4000 MYR 38
10Y Revenue Exit 0.2100 MYR 0.2700 MYR 0.3400 MYR 36
10Y EBITDA Exit 0.2200 MYR 0.2700 MYR 0.3300 MYR 37
10Y P/E Exit 0.2200 MYR 0.2800 MYR 0.3500 MYR 35
Earnings-Based
Graham-Dodd 0.1200 MYR 0.2300 MYR 0.2900 MYR 54
EPV 0.1500 MYR 0.1600 MYR 0.1700 MYR 59
Dividend Discount
Gordon GGM 0.0300 MYR 0.0400 MYR 0.0500 MYR 70
DDM Multi-Stage 0.0300 MYR 0.0400 MYR 0.0500 MYR 61
Multiples
P/E Multiple 0.2300 MYR 0.3000 MYR 0.3800 MYR 63
P/S Multiple 0.2300 MYR 0.3000 MYR 0.3800 MYR 58
P/B Multiple 0.2300 MYR 0.3000 MYR 0.3800 MYR 55
EV/EBIT 0.2500 MYR 0.3300 MYR 0.4000 MYR 53
EV/EBITDA 0.2300 MYR 0.2900 MYR 0.3600 MYR 54
EV/Revenue 0.2200 MYR 0.3100 MYR 0.3900 MYR 43
Asset-Based
NCAV (Graham) 0.1400 MYR 0.1900 MYR 0.2800 MYR 50
Growth DCF
Growth DCF 0.2300 MYR 0.2700 MYR 0.3300 MYR 80
Rev-Margin DCF 0.2200 MYR 0.2900 MYR 0.3800 MYR 74
Economic Profit
Residual Income 0.2000 MYR 0.2000 MYR 0.1800 MYR 76
ROIC Compounder 0.1500 MYR 0.1600 MYR 0.1700 MYR 72
Growth Earnings
Growth-Adj P/E 0.1600 MYR 0.2300 MYR 0.3000 MYR 68

Widest divergence: Multiples (0.3000 MYR) versus Dividend Discount (0.0400 MYR). Highest evidence: Growth DCF (80).

Notify me when 0054 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 164M MYR
Revenue growth (YoY) -10.5%
Net margin 5.1%
Return on equity 6.4%
Free cash flow 11.8M MYR FY2025
P/E ratio 7.0
More key figures
Operating margin 4.9%
EPS (TTM) 0.0200 MYR
Dividend yield 3.7%
EPS growth (YoY) +33.7%
Net cash 14.4M MYR FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 47

Profitability 43
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Karyon Industries Berhad, an investment holding company, manufactures and trades polymeric products in Malaysia, rest of Asia, and internationally. It operates through Investment Holding Division; Manufacturing and Trading of Polymeric Products; and Others segments.

Full company description

Karyon Industries Berhad, an investment holding company, manufactures and trades polymeric products in Malaysia, rest of Asia, and internationally. It operates through Investment Holding Division; Manufacturing and Trading of Polymeric Products; and Others segments. The company manufactures and trades polyvinyl chloride compounds (PVC) that are used in various applications, such as wire and cable coverings, footwear, linings, gaskets, and others; plastic additives; and industrial chemical products, as well as produces PVC hoses for household and industrial purposes. It also manufactures and trades in metallic stearates, including calcium stearate, zinc stearate, magnesium stearate, PVC stabilizers, and additives; and trades in hardware and building materials. Karyon Industries Berhad was founded in 1990 and is headquartered in Masai, Malaysia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Karyon Industries Berhad, an investment holding company, reported revenue of 164M MYR in FY2025 versus 188M MYR in FY2021, a compound −3.4%/yr. Reported net income was 8.4M MYR in FY2025, compounding +2.7%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
164M MYR
Latest YoY
−8.9%
Avg. growth/yr (3Y) 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.
−4.3%
Avg. growth/yr (5Y) 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.
+3.7%
Avg. growth/yr (18Y) 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.
+5.7%
Revenue −3.4%/yr
FY21 188M MYR
FY22 187M MYR
FY23 166M MYR
FY24 180M MYR
FY25 164M MYR
Net income +2.7%/yr
FY21 7.6M MYR
FY22 6.0M MYR
FY23 6.4M MYR
FY24 8.9M MYR
FY25 8.4M MYR
Character of growth · EPS growth decomposed (2014-2025) +3.8 % p.a.
Revenue per share +2.2 pp

of which total revenue +2.9 pp · buybacks/dilution −0.7 pp

EBIT margin +1.4 pp
Tax rate +0.4 pp
Residual (interest, one-offs) −0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 0054: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Karyon Industries Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/0054

Peer Group

Specialty Chemicals · 668 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside +79% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 4% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 3.7% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 6.8× · Cheaper than 75% of peers
P/B 0.12× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 1.3× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 0 · sector 19
PAST 26 · sector 23
HEALTH 98 · sector 95
DIVIDEND 74 · sector 25

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Karyon Industries Berhad, an investment holding company, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Karyon Industries Berhad, an investment holding company, (0054) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.2601 MYR versus a price of 0.1450 MYR, about +79% (undervalued).
What is the fair value of 0054?
Our model-based fair value for Karyon Industries Berhad, an investment holding company, is 0.2601 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.1450 MYR.
What is the quality score of 0054?
Karyon Industries Berhad, an investment holding company, has a Quality Score of 63/100. 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 revenue of Karyon Industries Berhad, an investment holding company, (0054)?
Karyon Industries Berhad, an investment holding company, reported trailing-twelve-month revenue of about 164M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 0054?
The net profit margin of Karyon Industries Berhad, an investment holding company, is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Karyon Industries Berhad, an investment holding company, pay a dividend?
Karyon Industries Berhad, an investment holding company, currently shows a dividend yield of about 3.70% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Karyon Industries Berhad, an investment holding company, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.