EN DE

Master Tec Group (0295) Fair Value & Analysis

Industrials · MY · Market cap 1.0B MYR

MT Master Tec Group 0295 · KLSE
Price0.9750 MYR
Fair Value0.5400 MYR
Upside-44.6%
Quality56/100
Watch Master Tec Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
1.70% dividend yield
Ranks above peers (10/14)
Moderate moat 49/100
Evidence: High Range 0.4000 MYR – 0.6900 MYR Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 0.4500 MYR to 0.5400 MYR (+20.0%) since Jul 6, 2026. Share price −2.0% over the past month.

A solid business, but screening 45% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.6900 MYR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

1.51 MYR 0.3359 MYR Fair Value 0.5400 MYR Jan 2024 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

30‑month range 0.3359 MYR – 1.51 MYR · fair‑value band 0.4000 MYR – 0.6900 MYR · the 0.9750 MYR price screens above the 0.5400 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

Master Tec Group (0295) currently trades at 0.9750 MYR, while our model-based Fair Value estimate is 0.5400 MYR, implying the stock looks roughly 44.6% overvalued today. The Quality Score stands at 56/100 (solid 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, Master Tec Group generated revenue of 436M MYR at a net margin of 6.7%. Revenue grew 29.8% year over year. It earns a return on equity of 14.7%. Net debt stands at 42.8M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.4000 MYR (bear case) to 0.6900 MYR (bull case); at 0.9750 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 18% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -45%, 0295 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 0.2800 MYR 0.4700 MYR 0.7800 MYR 80
Residual Income 0.1800 MYR 0.2200 MYR 0.4400 MYR 76
Rev-Margin DCF 0.3600 MYR 0.6900 MYR 1.19 MYR 74
All 26 models by family
DCF Models
FCF DCF 0.3000 MYR 0.4400 MYR 0.8200 MYR 38
Owner Earnings 0.3200 MYR 0.6300 MYR 1.20 MYR 31
5Y Revenue Exit 0.3600 MYR 0.6500 MYR 1.23 MYR 39
5Y EBITDA Exit 0.3400 MYR 0.6100 MYR 1.11 MYR 41
5Y P/E Exit 0.3600 MYR 0.7200 MYR 1.19 MYR 38
10Y Revenue Exit 0.3200 MYR 0.6500 MYR 1.04 MYR 36
10Y EBITDA Exit 0.3200 MYR 0.6100 MYR 1.15 MYR 37
10Y P/E Exit 0.3400 MYR 0.6600 MYR 1.20 MYR 35
Earnings-Based
Graham-Dodd 0.1900 MYR 1.32 MYR 1.85 MYR 54
Lynch FV 0.3900 MYR 0.5600 MYR 0.7300 MYR 50
PEG = 1.0 0.3900 MYR 0.5600 MYR 0.7300 MYR 46
EPV 0.2800 MYR 0.3100 MYR 0.3300 MYR 59
Dividend Discount
Gordon GGM 0.0500 MYR 0.1000 MYR 0.1300 MYR 70
DDM Multi-Stage 0.0500 MYR 0.0900 MYR 0.1000 MYR 61
Multiples
P/E Multiple 0.3700 MYR 0.5000 MYR 0.6200 MYR 63
P/S Multiple 0.3500 MYR 0.4700 MYR 0.5900 MYR 58
P/B Multiple 0.2700 MYR 0.3600 MYR 0.4500 MYR 55
EV/EBIT 0.4600 MYR 0.6000 MYR 0.7500 MYR 53
EV/EBITDA 0.3700 MYR 0.4900 MYR 0.6000 MYR 54
EV/Revenue 0.3800 MYR 0.5300 MYR 0.6800 MYR 43
Asset-Based
NCAV (Graham) 0.1000 MYR 0.1300 MYR 0.2000 MYR 50
Growth DCF
Growth DCF 0.2800 MYR 0.4700 MYR 0.7800 MYR 80
Rev-Margin DCF 0.3600 MYR 0.6900 MYR 1.19 MYR 74
Economic Profit
Residual Income 0.1800 MYR 0.2200 MYR 0.4400 MYR 76
ROIC Compounder 0.3200 MYR 0.4200 MYR 0.5200 MYR 72
Growth Earnings
Growth-Adj P/E 0.5000 MYR 0.7200 MYR 0.9400 MYR 68

Widest divergence: Growth Earnings (0.7200 MYR) versus Dividend Discount (0.0900 MYR). Highest evidence: Growth DCF (80).

Notify me when 0295 reaches fair value

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

Key figures & financial health

Revenue (TTM) 436M MYR
Revenue growth (YoY) +29.8%
Net margin 6.7%
Return on equity 14.7%
Free cash flow 20.7M MYR FY2026
P/E ratio 33.3
More key figures
Operating margin 9.2%
EPS (TTM) 0.0300 MYR
Dividend yield 1.7%
EPS growth (YoY) +20.8%
Net debt 42.8M MYR FY2026

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 58 · Market factors (momentum, volatility) 45

Profitability 50
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 11
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

Master Tec Group Berhad, through its subsidiary, Master Tec Wire & Cable Sdn Bhd, engages in the manufacturing and distribution of power cables, control and instrumentation cables, and related products under the MASTERTEC brand in Malaysia and internationally. It also trades power cables, fiber optic cables, and other related products.

Full company description

Master Tec Group Berhad, through its subsidiary, Master Tec Wire & Cable Sdn Bhd, engages in the manufacturing and distribution of power cables, control and instrumentation cables, and related products under the MASTERTEC brand in Malaysia and internationally. It also trades power cables, fiber optic cables, and other related products. In addition, the company offers fire resistance cable, low smoke zero halogen cable, solar cable, and related products. Its products are applied in power utilities, renewable energy, property development and construction, industrial and manufacturing sectors, infrastructure, public transportation, oil and gas, data centers, and telecommunications. The company was founded in 2005 and is headquartered in Alor Gajah, Malaysia. Master Tec Group Berhad operates as a subsidiary of MTPC Sdn. Bhd.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Master Tec Group reported revenue of 415M MYR in FY2026 versus 276M MYR in FY2022, a compound +10.8%/yr. Reported net income was 28.3M MYR in FY2026, compounding +50.4%/yr from FY2022.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
415M MYR
Latest YoY
+28.2%
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.
+4.6%
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.
+20.7%
Revenue +10.8%/yr
FY22 276M MYR
FY23 363M MYR
FY24 285M MYR
FY25 324M MYR
FY26 415M MYR
Net income +50.4%/yr
FY22 5.5M MYR
FY23 19.6M MYR
FY24 23.5M MYR
FY25 27.0M MYR
FY26 28.3M MYR

0295 screens 45% overvalued. Compare with Contemporary Amperex Technology Co →

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). "Master Tec Group Fair Value". https://www.fairvalue-calculator.com/stock/0295

Peer Group

Electrical Equipment & Parts · 526 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 56 · Above median
Fair Value upside −45% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 30% · Top 25%
Dividend yield (TTM) 1.7% · Above median
Debt / equity 0.06× · Higher than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 33.3× · Pricier than median
P/B 1.22× · Cheaper than median
P/S (TTM) 0.57× · Cheaper than 75% of peers
P/FCF 12.0× · Pricier than 75% of peers
EV/EBITDA 4.4× · Cheaper 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 100 · sector 57
PAST 59 · sector 26
HEALTH 97 · sector 97
DIVIDEND 34 · sector 18

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

Insider activity: 30/100

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

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Master Tec Group 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 Master Tec Group (0295) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.5400 MYR versus a price of 0.9750 MYR, about −45% (overvalued).
What is the fair value of 0295?
Our model-based fair value for Master Tec Group is 0.5400 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.9750 MYR.
What is the quality score of 0295?
Master Tec Group has a Quality Score of 56/100. 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 Master Tec Group (0295)?
Master Tec Group reported trailing-twelve-month revenue of about 436M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 0295?
The net profit margin of Master Tec Group is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does Master Tec Group pay a dividend?
Master Tec Group currently shows a dividend yield of about 1.68% 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 Master Tec Group 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.