EN DE

Scicom (MSC) Berhad (0099) Fair Value & Analysis

Industrials · MY · Market cap 658M MYR

SM Scicom (MSC) Berhad 0099 · KLSE
Price2.19 MYR
Fair Value1.39 MYR
Upside-36.5%
Quality85/100
Watch Scicom (MSC) Berhad for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.4% net margin
generates free cash flow
5.66% dividend yield
Ranks above peers (8/10)
Wide moat 77/100
Evidence: High Range 1.02 MYR – 1.80 MYR Share as image

Fair value as of: Jul 15, 2026

From 25 valuation models · updated 26 days ago

Fair value updated Jul 15, 2026, revised from 1.38 MYR to 1.39 MYR (+0.7%) since Jul 6, 2026. Share price +16.5% over the past month.

A strong business, but screening 37% overvalued on our models.

What matters 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 (1.80 MYR). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2.19 MYR 0.6335 MYR Fair Value 1.39 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range 0.6335 MYR – 2.19 MYR · fair‑value band 1.02 MYR – 1.80 MYR · the 2.19 MYR price screens above the 1.39 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

Scicom (MSC) Berhad (0099) currently trades at 2.19 MYR, while our model-based Fair Value estimate is 1.39 MYR, implying the stock looks roughly 36.5% overvalued today. The Quality Score stands at 85/100 (high quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Scicom (MSC) Berhad generated revenue of 269M MYR at a net margin of 14.4%. Revenue grew 74.5% year over year. It earns a return on equity of 32.3%. The balance sheet holds a net cash position of 11.5M MYR. Fundamentals as of Jul 15, 2026

Our scenario range runs from 1.02 MYR (bear case) to 1.80 MYR (bull case); at 2.19 MYR, the current price sits above 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 near its 52-week high and 193% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at -37%, 0099 screens richer 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
Residual Income 0.3700 MYR 0.4500 MYR 0.9100 MYR 76
Growth DCF 0.9500 MYR 1.20 MYR 1.49 MYR 72
Gordon GGM 0.4300 MYR 0.6000 MYR 0.7600 MYR 70
All 25 models by family
DCF Models
FCF DCF 0.9300 MYR 1.20 MYR 1.53 MYR 38
Owner Earnings 0.9000 MYR 1.16 MYR 1.48 MYR 31
5Y Revenue Exit 0.8600 MYR 1.21 MYR 1.63 MYR 39
5Y EBITDA Exit 1.15 MYR 1.71 MYR 2.33 MYR 41
5Y P/E Exit 0.9800 MYR 1.41 MYR 1.83 MYR 38
10Y Revenue Exit 0.8600 MYR 1.16 MYR 1.51 MYR 36
10Y EBITDA Exit 1.05 MYR 1.46 MYR 1.96 MYR 37
10Y P/E Exit 0.9500 MYR 1.28 MYR 1.64 MYR 35
Earnings-Based
Graham-Dodd 0.4700 MYR 0.9800 MYR 1.24 MYR 54
PEG = 1.0 0.1500 MYR 0.2100 MYR 0.2700 MYR 46
EPV 0.6100 MYR 0.6800 MYR 0.7400 MYR 59
Dividend Discount
Gordon GGM 0.4300 MYR 0.6000 MYR 0.7600 MYR 70
DDM Multi-Stage 0.4300 MYR 0.5800 MYR 0.7300 MYR 61
Multiples
P/E Multiple 1.08 MYR 1.44 MYR 1.80 MYR 63
P/S Multiple 0.8700 MYR 1.16 MYR 1.46 MYR 58
P/B Multiple 0.8700 MYR 1.16 MYR 1.46 MYR 55
EV/EBIT 1.25 MYR 1.64 MYR 2.04 MYR 53
EV/EBITDA 1.49 MYR 1.96 MYR 2.44 MYR 54
EV/Revenue 0.8700 MYR 1.21 MYR 1.55 MYR 43
Asset-Based
NCAV (Graham) 0.1600 MYR 0.2200 MYR 0.3300 MYR 50
Growth DCF
Growth DCF 0.9500 MYR 1.20 MYR 1.49 MYR 72
Rev-Margin DCF 0.8600 MYR 1.22 MYR 1.60 MYR 67
Economic Profit
Residual Income 0.3700 MYR 0.4500 MYR 0.9100 MYR 76
ROIC Compounder 0.6200 MYR 0.7200 MYR 0.8100 MYR 67
Growth Earnings
Growth-Adj P/E 0.7900 MYR 1.13 MYR 1.47 MYR 68

Widest divergence: DCF Models (1.21 MYR) versus Asset-Based (0.2200 MYR). Highest evidence: Residual Income (76).

Notify me when 0099 reaches fair value

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

Key figures & financial health

Revenue (TTM) 269M MYR
Revenue growth (YoY) +74.5%
Net margin 14.4%
Return on equity 32.3%
Free cash flow 35.0M MYR FY2025
P/E ratio 0.3
More key figures
Operating margin 19.6%
EPS (TTM) 5.25 MYR
Dividend yield 6.1%
EPS growth (YoY) +194%
Net cash 11.5M MYR FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 85/100

Of which business quality 82 · Market factors (momentum, volatility) 86

Profitability 84
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 98
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Scicom (MSC) Berhad 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.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
224M MYR
Latest YoY
+0.0%
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.
−5.5%
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.
+4.3%
Avg. growth/yr (19Y) 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 +0.9%/yr
FY21 216M MYR
FY22 265M MYR
FY23 245M MYR
FY24 224M MYR
FY25 224M MYR
Net income −1.5%/yr
FY21 25.8M MYR
FY22 31.5M MYR
FY23 32.3M MYR
FY24 24.4M MYR
FY25 24.4M MYR
Character of growth · EPS growth decomposed (2014-2025) −2.3 % p.a.
Revenue per share +3.0 pp

of which total revenue +3.0 pp · buybacks/dilution +0.0 pp

EBIT margin −1.9 pp
Tax rate −2.9 pp
Residual (interest, one-offs) −0.5 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).

0099 screens 37% overvalued. Compare with Cintas Corporation →

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). "Scicom (MSC) Berhad Fair Value". https://www.fairvalue-calculator.com/stock/0099

Peer Group

Specialty Business Services · 253 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 85 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 32% · Top 25%
Return on assets 22% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 75% · Top 25%
Dividend yield (TTM) 5.7% · Top 25%

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/E (TTM) 0.4× · Cheaper than 75% of peers
P/FCF 4.6× · Pricier 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 0 · sector 24
FUTURE 100 · sector 27
PAST 100 · sector 33
HEALTH 0 · sector 92
DIVIDEND 100 · sector 54

VALUE 0: the price sits above our fair-value range.

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 Business Services stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $206.25 $95.30 -54%
RELX PLC RELX $33.70 $32.49 -4%
Thomson Reuters Corporation TRI C$133.87 C$70.40 -47%
Copart, Inc CPRT $27.61 $28.59 +4%
Global Payments Inc GPN $80.49 $69.67 -13%
RB Global, Inc RBA C$156.43 C$49.14 -69%
Brambles Limited BXB A$18.79 A$12.28 -35%
UL Solutions Inc ULS $87.76 $33.62 -62%
Wolters Kluwer N.V WKL €62.56 €103.99 +66%
Aramark ARMK $56.74 $13.73 -76%

Compare Scicom (MSC) Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Scicom (MSC) Berhad (0099) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 1.39 MYR versus a price of 2.19 MYR, about −37% (overvalued).
What is the fair value of 0099?
Our model-based fair value for Scicom (MSC) Berhad is 1.39 MYR (as of Jul 15, 2026), built from audited fundamentals. The current price is 2.19 MYR.
What is the quality score of 0099?
Scicom (MSC) Berhad 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 revenue of Scicom (MSC) Berhad (0099)?
Scicom (MSC) Berhad reported trailing-twelve-month revenue of about 269M MYR (latest available figure, as of Jul 15, 2026).
What is the net profit margin of 0099?
The net profit margin of Scicom (MSC) Berhad is about 14.4%, meaning it keeps roughly 14.4% of revenue as net income. Based on the latest reported figures.
Does Scicom (MSC) Berhad pay a dividend?
Scicom (MSC) Berhad currently shows a dividend yield of about 6.09% relative to its recent price (as of Jul 15, 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 Scicom (MSC) Berhad 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.