EN DE

BWYS Group (0313) Fair Value & Analysis

Basic Materials · MY · Market cap 159M MYR

BG BWYS Group 0313 · KLSE
Price0.1550 MYR
Fair Value0.2600 MYR
Upside+67.7%
Quality45/100
Watch BWYS Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.1% net margin
Low debt · negative free cash flow
0.65% dividend yield
Ranks above peers (10/13)
Wide moat 66/100
Evidence: High Range 0.1800 MYR – 0.3300 MYR Share as image

Fair value as of: Jul 16, 2026

From 9 valuation models · updated 25 days ago

Below-average quality, screening 68% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.1800 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (45/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (0.1800 MYR to 0.3300 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

0.3492 MYR 0.1450 MYR Fair Value 0.2600 MYR Jul 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

25‑month range 0.1450 MYR – 0.3492 MYR · fair‑value band 0.1800 MYR – 0.3300 MYR · the 0.1550 MYR price screens below the 0.2600 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

BWYS Group (0313) currently trades at 0.1550 MYR, while our model-based Fair Value estimate is 0.2600 MYR, implying the stock looks roughly 67.7% undervalued today. The Quality Score stands at 45/100 (below-average 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, BWYS Group generated revenue of 282M MYR at a net margin of 13.1%. Revenue grew 10.1% year over year. It earns a return on equity of 15.5%. Net debt stands at 110M MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 0.1800 MYR (bear case) to 0.3300 MYR (bull case); at 0.1550 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 38% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -7% fair-value upside, at 68%, 0313 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
Residual Income 0.1600 MYR 0.1600 MYR 0.1400 MYR 76
Gordon GGM 0.0100 MYR 0.0100 MYR 70
DDM Multi-Stage 0.0100 MYR 0.0100 MYR 61
All 9 models by family
Dividend Discount
Gordon GGM 0.0100 MYR 0.0100 MYR 70
DDM Multi-Stage 0.0100 MYR 0.0100 MYR 61
Multiples
P/S Multiple 0.1900 MYR 0.2500 MYR 0.3100 MYR 58
P/B Multiple 0.1900 MYR 0.2500 MYR 0.3100 MYR 55
EV/EBIT 0.4500 MYR 0.6100 MYR 0.7700 MYR 53
EV/EBITDA 0.5400 MYR 0.7300 MYR 0.9200 MYR 54
EV/Revenue 0.2300 MYR 0.3500 MYR 0.4600 MYR 43
Asset-Based
NCAV (Graham) 0.1100 MYR 0.1500 MYR 0.2300 MYR 50
Economic Profit
Residual Income 0.1600 MYR 0.1600 MYR 0.1400 MYR 76

Widest divergence: Multiples (0.3500 MYR) versus Dividend Discount (0.0100 MYR). Highest evidence: Residual Income (76).

Notify me when 0313 reaches fair value

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

Key figures & financial health

Revenue (TTM) 282M MYR
Revenue growth (YoY) +10.1%
Net margin 13.1%
Return on equity 15.5%
Free cash flow −17.6M MYR FY2025
P/E ratio 3.9
More key figures
Operating margin 48.6%
EPS (TTM) 0.0400 MYR
Dividend yield 0.7%
EPS growth (YoY) +838%
Net debt 110M MYR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 42 · Market factors (momentum, volatility) 23

Profitability 33
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 5
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 3
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

BWYS Group Berhad, an investment holding company, manufactures and sells sheet metal products in Malaysia, the United States, and internationally. The company offers sheet metal products, including roofing systems, roofing sheets and trusses, industrial racking systems, and welded pipes used in residential, commercial, and industrial buildings.

Full company description

BWYS Group Berhad, an investment holding company, manufactures and sells sheet metal products in Malaysia, the United States, and internationally. The company offers sheet metal products, including roofing systems, roofing sheets and trusses, industrial racking systems, and welded pipes used in residential, commercial, and industrial buildings. It also rents and sells scaffolding, as well as engages in property dealings; and trades in steel materials and steel-related products. In addition, the company is involved in trading and real estate activities, as well as offers cable trays, trunking systems, and insulated panels for building and industrial applications. The company was incorporated in 2023 and is headquartered in Sungai Bakap, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BWYS Group reported revenue of 277M MYR in FY2025 versus 222M MYR in FY2021, a compound +5.6%/yr. Reported net income was 15.1M MYR in FY2025, compounding −11.8%/yr from FY2021.

Growth Quality 48/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
277M MYR
Latest YoY
+17.0%
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.
+5.4%
Revenue +5.6%/yr
FY21 222M MYR
FY22 236M MYR
FY23 246M MYR
FY24 236M MYR
FY25 277M MYR
Net income −11.8%/yr
FY21 24.8M MYR
FY22 23.5M MYR
FY23 17.6M MYR
FY24 7.7M MYR
FY25 15.1M MYR

Watch 0313: 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). "BWYS Group Fair Value". https://www.fairvalue-calculator.com/stock/0313

Peer Group

Steel · 378 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 45 · Below median
Fair Value upside +68% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 49% · Top 25%
Revenue growth 10% · Above median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.34× · Higher than 75% of peers

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 3.9× · Cheaper than 75% of peers
P/B 0.17× · Cheaper than 75% of peers
P/S (TTM) 0.14× · Cheaper than 75% of peers
EV/EBITDA 1.1× · 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 100 · sector 19
FUTURE 51 · sector 4
PAST 62 · sector 15
HEALTH 83 · sector 95
DIVIDEND 13 · sector 41

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 Steel stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Tata Steel Limited TTST $0.2010 $0.2000 -0%
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%
Ternium S.A TXR 17,780 ARS 27,210 ARS +53%

Compare BWYS Group 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 BWYS Group (0313) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 0.2600 MYR versus a price of 0.1550 MYR, about +68% (undervalued).
What is the fair value of 0313?
Our model-based fair value for BWYS Group is 0.2600 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 0.1550 MYR.
What is the quality score of 0313?
BWYS Group has a Quality Score of 45/100. 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 BWYS Group (0313)?
BWYS Group reported trailing-twelve-month revenue of about 282M MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 0313?
The net profit margin of BWYS Group is about 13.1%, meaning it keeps roughly 13.1% of revenue as net income. Based on the latest reported figures.
Does BWYS Group pay a dividend?
BWYS Group currently shows a dividend yield of about 0.59% relative to its recent price (as of Jul 16, 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 BWYS 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.