Scicom MSC Bhd (0099) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Scicom MSC Bhd MYR 1.13, price MYR 2.32, upside -51.3%, quality 85 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Scicom MSC Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 0.6335 MYR – 2.39 MYR · fair‑value band 0.8600 MYR – 1.47 MYR · the 2.32 MYR price screens above the 1.13 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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 more
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. 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 2.32 MYR, while our model-based Fair Value estimate is 1.13 MYR, implying the stock looks roughly 105.3% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1.21 MYR per share, and 0 of the 25 models we run sit above the 2.32 MYR price.
Bear case: the Asset-Based group reads lowest at 0.2200 MYR, and 25 of the 25 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.8600 MYR (bear) to 1.47 MYR (bull), the price of 2.32 MYR sits above 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 85/100 (high 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.
Scicom MSC Bhd reported revenue of 224M MYR in FY2025 versus 216M MYR in FY2021, a compound +0.9%/yr. Reported net income was 24.4M MYR in FY2025, compounding −1.5%/yr from FY2021.
Key figures
Market cap 825M MYR (≈ $202M) · P/E ratio 0.4 · P/S ratio 0.05 · EPS (TTM) 5.25 MYR · Dividend yield 4.4% · Net margin 10.9% · Return on equity 32.3% · Return on assets (EBIT) 23.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 159% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 0% fair-value upside, at −51%, 0099 screens richer than that median.
Fair Value models
Bear 0.8600 MYRFair Value 1.13 MYRBull 1.47 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then (5.15 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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.0%
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.
−5.5%
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.
+4.3%
Start year 2020 (pandemic). Over 10 years: +2.4% a year
Revenue growth 19 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.
+5.7%
’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. 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.
+6.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.0%
Dividend (yield on the price)4.4%
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.2% vs −4%, 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.17% → 15%
Start year 2020 (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).
+18.2%
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 +15.9% 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 · 249 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score85 · Top 25%
Fair Value upside−52% · Bottom 25%
Profitability
Return on equity (TTM)32% · Top 25%
Return on assets22% · Top 25%
Net margin (TTM)14% · Top 25%
Operating margin (TTM)20% · Top 25%
Growth and dividend
Revenue growth75% · Top 25%
Dividend yield (TTM)4.4% · Above median
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
P/E (TTM)0.4× · Cheapest 25%
P/FCF5.8× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 46
FUTURE (revenue growth)100· sector 27
PAST (return on equity)100· sector 36
HEALTH (low debt)0· sector 90
DIVIDEND (yield)89· sector 54
VALUE 0: the price sits above our fair-value range.
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 Sep 24, 2026, our model estimates a fair value of 1.13 MYR versus a price of 2.32 MYR, about −51% upside (overvalued).
What is the fair value of 0099?
Our model-based fair value for Scicom MSC Bhd is 1.13 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 2.32 MYR.
What is the quality score of 0099?
Scicom MSC Bhd has a Quality Score of 85/100. 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 1.13 MYR (as of Sep 24, 2026) from 25 valuation models. Cautious scenario 0.8600 MYR, optimistic scenario 1.47 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 1.13 MYR, about −51% upside versus a price of 2.32 MYR (overvalued). Cautious scenario 0.8600 MYR, optimistic scenario 1.47 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 269M MYR (latest available figure, as of Sep 24, 2026).
Does Scicom MSC Bhd pay a dividend?
Scicom MSC Bhd currently shows a dividend yield of about 4.44% relative to its recent price (as of Sep 24, 2026).
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 +18.2 % 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 +4.3 % per year. As of Sep 24, 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 0.55, 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 +18.2 % per year a year over ten years, 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 +4.3 % a year. The price currently implies +18.2 % per year free-cash-flow growth a 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 +4.6 % a year. That is the yardstick for the growth priced into Scicom MSC Bhd (+18.2 % per year a 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 4.25 %: 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 1.13 MYR per share (as of Sep 24, 2026), against a price of 2.32 MYR. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Scicom MSC Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0099 trades above its calculated fair value: price 2.32 MYR, fair value 1.13 MYR, a gap of about −51% (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 (2.32 MYR); the fair value is what the company's own numbers justify (1.13 MYR). For Scicom MSC Bhd the two are 1.19 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 825M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 2.32 MYR; our models calculate a fair value of 1.13 MYR per share.
What do the bullish and bearish scenarios say about 0099?
Our models span a range for Scicom MSC Bhd: cautious scenario 0.8600 MYR, base 1.13 MYR, optimistic 1.47 MYR per share (as of Sep 24, 2026, price 2.32 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 0.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.13 MYR is built from several models across several years.
How solid is the balance sheet of Scicom MSC Bhd (0099)?
Balance-sheet figures for Scicom MSC Bhd (as of Sep 24, 2026): return on equity 32.3%. They feed the Quality Score of 85/100, which measures business quality independently of the share price.
How far is 0099 from its 52-week high?
Scicom MSC Bhd trades at 2.32 MYR, about 3% below its 52-week high of 2.39 MYR and 159% above the low of 0.8942 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 1.13 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 Sep 24, 2026: price 2.32 MYR, calculated fair value 1.13 MYR (−51%), Quality Score 85/100, from 25 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 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 1.13 MYR, 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 13.0 % 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 Sep 24, 2026 was 2.32 MYR. Our model-based fair value is 1.13 MYR, about −51% upside (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 high-quality business (quality 85/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (1.47 MYR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Scicom MSC Bhd (0099) come from?
Earnings per share at Scicom MSC Bhd grew −2.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.0 %, EBIT margin −1.9 %, tax rate −2.9 %, residual (interest, one-offs) −0.4 %. 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 825M MYR (≈ $202M). 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 0.05 (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 Scicom MSC Bhd (0099)?
Earnings per share at Scicom MSC Bhd are 5.25 MYR (price ÷ EPS = P/E 0.4). 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 4.4% (payout 2.0%). 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 10.9% (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 Scicom MSC Bhd (0099)?
The return on equity (ROE) of Scicom MSC Bhd is 32.3% (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 Scicom MSC Bhd (0099)?
On an EBIT basis the return on assets of Scicom MSC Bhd is 23.6% (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 19.6% (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 +74.5% versus a year earlier (3y avg −5.5%). 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 +194% 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, 11.5M MYR net (fiscal year 2025). 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
