EN DE

Inari Amertron Berhad (0166) Fair Value & Analysis

Technology · MY · Market cap 8.3B MYR

IA Inari Amertron Berhad 0166 · KLSE
Price2.40 MYR
Fair Value1.14 MYR
Upside-52.5%
Quality62/100
Watch Inari Amertron Berhad for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 14.2% net margin
Low debt · generates free cash flow
2.05% dividend yield
Mixed vs. peers (8/14)
Narrow moat 44/100
Evidence: Medium Range 0.8600 MYR – 1.43 MYR Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from 1.15 MYR to 1.14 MYR (−0.9%) since Jul 6, 2026. Share price +10.1% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1.43 MYR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3.80 MYR 1.20 MYR Fair Value 1.14 MYR Mar 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 1.20 MYR – 3.80 MYR · fair‑value band 0.8600 MYR – 1.43 MYR · the 2.40 MYR price screens above the 1.14 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

Inari Amertron Berhad (0166) currently trades at 2.40 MYR, while our model-based Fair Value estimate is 1.14 MYR, implying the stock looks roughly 52.5% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Technology 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: medium).

Over the trailing twelve months, Inari Amertron Berhad generated revenue of 1.2B MYR at a net margin of 14.2%. Revenue declined 13.8% year over year. It earns a return on equity of 5.4%. The balance sheet holds a net cash position of 2.1B MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.8600 MYR (bear case) to 1.43 MYR (bull case); at 2.40 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 about 9% below its 52-week high and 100% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -53%, 0166 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 BearBaseBull Evidence
Highest evidence
Growth DCF 1.21 MYR 1.65 MYR 2.33 MYR 80
Residual Income 0.6000 MYR 0.6400 MYR 0.7000 MYR 76
Rev-Margin DCF 1.02 MYR 1.30 MYR 1.66 MYR 74
All 26 models by family
DCF Models
FCF DCF 1.21 MYR 1.69 MYR 2.46 MYR 38
Owner Earnings 1.32 MYR 1.88 MYR 2.78 MYR 31
5Y Revenue Exit 1.02 MYR 1.30 MYR 1.67 MYR 39
5Y EBITDA Exit 1.23 MYR 1.73 MYR 2.35 MYR 41
5Y P/E Exit 1.30 MYR 1.87 MYR 2.52 MYR 38
10Y Revenue Exit 1.07 MYR 1.35 MYR 1.77 MYR 36
10Y EBITDA Exit 1.22 MYR 1.66 MYR 2.32 MYR 37
10Y P/E Exit 1.26 MYR 1.76 MYR 2.45 MYR 35
Earnings-Based
Graham-Dodd 0.3900 MYR 1.70 MYR 2.33 MYR 54
Lynch FV 0.4400 MYR 0.6300 MYR 0.8200 MYR 50
PEG = 1.0 0.4400 MYR 0.6300 MYR 0.8200 MYR 46
EPV 0.8900 MYR 0.9400 MYR 0.9900 MYR 59
Dividend Discount
Gordon GGM 0.5500 MYR 1.09 MYR 1.65 MYR 70
DDM Multi-Stage 0.5500 MYR 0.9400 MYR 1.15 MYR 61
Multiples
P/E Multiple 0.8600 MYR 1.14 MYR 1.43 MYR 63
P/S Multiple 0.6600 MYR 0.8800 MYR 1.10 MYR 58
P/B Multiple 0.7300 MYR 0.9700 MYR 1.21 MYR 55
EV/EBIT 1.10 MYR 1.28 MYR 1.47 MYR 53
EV/EBITDA 1.30 MYR 1.55 MYR 1.80 MYR 54
EV/Revenue 0.9300 MYR 1.08 MYR 1.24 MYR 43
Asset-Based
NCAV (Graham) 0.3600 MYR 0.4800 MYR 0.7200 MYR 50
Growth DCF
Growth DCF 1.21 MYR 1.65 MYR 2.33 MYR 80
Rev-Margin DCF 1.02 MYR 1.30 MYR 1.66 MYR 74
Economic Profit
Residual Income 0.6000 MYR 0.6400 MYR 0.7000 MYR 76
ROIC Compounder 0.9300 MYR 1.04 MYR 1.19 MYR 72
Growth Earnings
Growth-Adj P/E 0.7100 MYR 1.01 MYR 1.31 MYR 68

Widest divergence: DCF Models (1.69 MYR) versus Asset-Based (0.4800 MYR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.2B MYR
Revenue growth (YoY) -13.8%
Net margin 14.2%
Return on equity 5.4%
Free cash flow 209M MYR FY2025
P/E ratio 54.3
More key figures
Operating margin 7.5%
EPS (TTM) 0.0400 MYR
Dividend yield 2.1%
EPS growth (YoY) -49.6%
Net cash 2.1B MYR FY2025

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 64 · Market factors (momentum, volatility) 66

Profitability 39
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 73
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

Inari Amertron Berhad engages in the provision of electronic manufacturing, outsourced semiconductor assembly, and testing services for radio frequency, fiber-optics transceivers, optoelectronics, memory modules, sensors, and custom integrated circuit (IC) technologies.

Full company description

Inari Amertron Berhad engages in the provision of electronic manufacturing, outsourced semiconductor assembly, and testing services for radio frequency, fiber-optics transceivers, optoelectronics, memory modules, sensors, and custom integrated circuit (IC) technologies. The company offers wafer processing services covering bumping, probing, laser marking, die sawing, back grinding, flip-chip dice tape and reel, and automated visual inspection; and chip fabrication and wafer certification in fiber optic chips, such as wafer scribe and cleave, bar aligning, demount-load fixtures and facet coating, and chip on carrier. It also provides advanced system in package assembly and test services, including fine-pitch surface mount technology, high speed and accuracy flip-chip dice placement, in-line post vision, molding underfill, and post-mold oxide plating and final testing; stacked dice for memory modules; and other services, such as new product introduction services, failure analysis lab, sensor and IC package design and characterization, process customization and assembly, product testing, box build, and direct-to-end-customer dropship services. In addition, the company manufactures, assembles, and tests optoelectronic and sensor components, modules, and systems; information technology consulting, data processing, and information technology related services. Further, it manufactures electronics optical fiber and optoelectronics devices, communication chips, and die preparations and testing; designs, develops, and manufactures fiber optic products; designs, assembles, and supplies semiconductor manufacturing process tools, as well as customized semiconductor process tools and parts; and invests in properties. It operates in Malaysia, Singapore, China, the United States, Hong Kong, and internationally. Inari Amertron Berhad was founded in 2006 and is based in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Inari Amertron Berhad reported revenue of 1.4B MYR in FY2025 versus 1.4B MYR in FY2021, a compound −1.4%/yr. Reported net income was 219M MYR in FY2025, compounding −9.8%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.4B MYR
Latest YoY
−8.6%
Avg. growth/yr (3Y)
−4.4%
Avg. growth/yr (5Y)
+5.0%
Avg. growth/yr (17Y)
+16.5%
Revenue −1.4%/yr
FY21 1.4B MYR
FY22 1.5B MYR
FY23 1.4B MYR
FY24 1.5B MYR
FY25 1.4B MYR
Net income −9.8%/yr
FY21 330M MYR
FY22 391M MYR
FY23 324M MYR
FY24 300M MYR
FY25 219M MYR

0166 screens 53% overvalued. Compare with ASML Holding →

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). "Inari Amertron Berhad Fair Value". https://www.fairvalue-calculator.com/stock/0166

Peer Group

Semiconductor Equipment & Materials · 211 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 62 · Above median
Fair Value upside −53% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 14% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 2.1% · Top 25%

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 54.3× · Cheaper than median
P/B 0.74× · Cheaper than median
P/S (TTM) 1.69× · Cheaper than median
P/FCF 9.7× · Pricier than median
PEG 7.56× · Pricier than 75% of peers

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 0
FUTURE 0 · sector 58
PAST 21 · sector 30
HEALTH 100 · sector 96
DIVIDEND 41 · sector 16

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

Insider activity: 40/100

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Inari Amertron Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Inari Amertron Berhad (0166) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 1.14 MYR versus a price of 2.40 MYR, about −53% (overvalued).
What is the fair value of 0166?
Our model-based fair value for Inari Amertron Berhad is 1.14 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 2.40 MYR.
What is the quality score of 0166?
Inari Amertron Berhad has a Quality Score of 62/100. 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 Inari Amertron Berhad (0166)?
Inari Amertron Berhad reported trailing-twelve-month revenue of about 1.2B MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 0166?
The net profit margin of Inari Amertron Berhad is about 14.2%, meaning it keeps roughly 14.2% of revenue as net income. Based on the latest reported figures.
Does Inari Amertron Berhad pay a dividend?
Inari Amertron Berhad currently shows a dividend yield of about 2.02% 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 Inari Amertron 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.