BWYS Group Berhad (0313) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of BWYS Group Berhad stock MYR 0.21, price MYR 0.15, upside +44.8%, quality 44 out of 100. Rating: undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 3, 2026.
How to read this chart
27‑month range 0.1400 MYR – 0.3492 MYR · fair‑value band 0.1800 MYR – 0.2300 MYR · the 0.1450 MYR price screens below the 0.2100 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow BWYS Group Berhad in your weekly email
Every Wednesday you see whether BWYS Group Berhad 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.
BWYS Group Berhad, an investment holding company, manufactures and sells sheet metal products in Malaysia, the United States, and internationally.
Show moreShow less
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.
Stock analysis
BWYS Group Berhad (0313) currently trades at 0.1450 MYR, while our model-based Fair Value estimate is 0.2100 MYR, implying the stock looks roughly 31% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 0.2850 MYR per share, and 11 of the 16 models we run sit above the 0.1450 MYR price.
Bear case: the Asset-Based group reads lowest at 0.0700 MYR, and 5 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.1800 MYR (bear) to 0.2300 MYR (bull), the price of 0.1450 MYR sits below 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 44/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
BWYS Group Berhad 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.
Key figures
Market cap 149M MYR (≈ $36.6M) Micro · P/E ratio 3.6 · P/S ratio 0.51 · EPS (TTM) 0.0400 MYR · Dividend yield 0.7% · Net margin 12.3% · Return on equity 14.5% · Return on assets (EBIT) 9.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −34% fair-value upside, at 45%, 0313 screens cheaper than that median.
Fair Value models
Bear0.1800 MYRFair Value 0.2100 MYRBull0.2300 MYR
Price 0.1450 MYR · Upside +44.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0334 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.48/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+17.0%
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.
+5.4%
’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.
−8.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.5%
Dividend (yield on the price)0.7%
Profit margin 2021 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% → 11%
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.Steel · 410 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score44 · Below median
Fair Value upside+44.8% · Top 25%
Profitability
Return on equity (12 months)14.5% · Top 25%
Return on assets3.5% · Above median
Net margin (12 months)12.3% · Top 25%
Operating margin (12 months)6.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)14.2% · Above median
Dividend yield (12 months)0.7% · Bottom 25%
Balance sheet
Debt / equity0.34× · Highest 25%
Valuation Multiplesvs Steel median · lower = cheaper
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 Berhad Fair Value". https://www.fairvalue-calculator.com/stock/0313
Frequently asked questions
Is BWYS Group Berhad (0313) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 0.2100 MYR versus a price of 0.1450 MYR, about +45% upside (undervalued).
What is the fair value of 0313?
Our model-based fair value for BWYS Group Berhad is 0.2100 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 0.1450 MYR.
What is the quality score of 0313?
BWYS Group Berhad has a Quality Score of 44/100. 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 BWYS Group Berhad (0313)?
Our model-based price target is the fair value of 0.2100 MYR (as of Nov 3, 2026) from 16 valuation models. Cautious scenario 0.1800 MYR, optimistic scenario 0.2300 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the BWYS Group Berhad stock forecast for 2026?
Our models put fair value at 0.2100 MYR, about +45% upside versus a price of 0.1450 MYR (undervalued). Cautious scenario 0.1800 MYR, optimistic scenario 0.2300 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of BWYS Group Berhad (0313)?
BWYS Group Berhad reported trailing-twelve-month revenue of about 292M MYR (latest available figure, as of Nov 3, 2026).
Does BWYS Group Berhad pay a dividend?
BWYS Group Berhad currently shows a dividend yield of 0.69% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of BWYS Group Berhad (0313) and when is the ex-dividend date?
BWYS Group Berhad pays a dividend of 0.001 MYR per share a year, a dividend yield of 0.7%. The last ex-dividend date was Dec 2, 2025. The payout ratio is 2.5% of earnings. Our assessment: Token dividend. At a yield of 0.7% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.7% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of BWYS Group Berhad (0313)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For BWYS Group Berhad it is 0.2100 MYR per share (as of Nov 3, 2026), against a price of 0.1450 MYR. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is BWYS Group Berhad stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 0313 trades below its calculated fair value: price 0.1450 MYR, fair value 0.2100 MYR, a gap of about +45% (undervalued). 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 0313?
No. The price is what the market pays today (0.1450 MYR); the fair value is what the company's own numbers justify (0.2100 MYR). For BWYS Group Berhad the two are 0.0650 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is BWYS Group Berhad worth?
The market values BWYS Group Berhad at about 149M MYR (market capitalisation, as of Nov 3, 2026). Per share that is 0.1450 MYR; our models calculate a fair value of 0.2100 MYR per share.
What do the bullish and bearish scenarios say about 0313?
Our models span a range for BWYS Group Berhad: cautious scenario 0.1800 MYR, base 0.2100 MYR, optimistic 0.2300 MYR per share (as of Nov 3, 2026, price 0.1450 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 0313?
BWYS Group Berhad trades at a price-to-earnings ratio of 3.6 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.2100 MYR is built from several models across several years. Other multiples: P/B 0.6, P/S 0.5, EV/EBITDA 3.0.
How solid is the balance sheet of BWYS Group Berhad (0313)?
Balance-sheet figures for BWYS Group Berhad (as of Nov 3, 2026): return on equity 14.5%, debt of 0.34 per unit of equity. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is 0313 from its 52-week high?
BWYS Group Berhad trades at 0.1450 MYR, about 38% below its 52-week high of 0.2345 MYR and 4% above the low of 0.1400 MYR (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2100 MYR is for.
Which stocks are comparable to BWYS Group Berhad?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, 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 BWYS Group Berhad stock attractive at the current price?
The data as of Nov 3, 2026: price 0.1450 MYR, calculated fair value 0.2100 MYR (+45%), Quality Score 44/100, from 16 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 0313 calculated?
We run BWYS Group Berhad through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.2100 MYR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. BWYS Group Berhad currently trades 31% below its own fair value, and the market average says nothing about that. 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 BWYS Group Berhad (0313)?
The closing price on Nov 5, 2026 was 0.1450 MYR. Our model-based fair value is 0.2100 MYR, about +45% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with BWYS Group Berhad right now?
The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (0.1800 MYR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of BWYS Group Berhad
How large is the market capitalisation of BWYS Group Berhad (0313)?
The market capitalisation of BWYS Group Berhad is 149M MYR (≈ $36.6M). 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 BWYS Group Berhad (0313)?
The price-to-sales ratio of BWYS Group Berhad is 0.51 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of BWYS Group Berhad (0313)?
Earnings per share at BWYS Group Berhad are 0.0400 MYR (price ÷ EPS = P/E 3.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of BWYS Group Berhad (0313)?
The dividend yield of BWYS Group Berhad is 0.7% (payout 2.5%). 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 BWYS Group Berhad (0313)?
The net margin of BWYS Group Berhad is 12.3% (last twelve months). 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 BWYS Group Berhad (0313)?
The return on equity (ROE) of BWYS Group Berhad is 14.5% (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 BWYS Group Berhad (0313)?
On an EBIT basis the return on assets of BWYS Group Berhad is 9.4% (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 BWYS Group Berhad (0313)?
The operating margin of BWYS Group Berhad is 6.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at BWYS Group Berhad (0313)?
Revenue at BWYS Group Berhad is growing +14.2% versus a year earlier (3y avg +5.4%). 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 BWYS Group Berhad (0313)?
Earnings per share at BWYS Group Berhad are growing −27.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does BWYS Group Berhad (0313) generate?
The free cash flow of BWYS Group Berhad is −17.6M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does BWYS Group Berhad (0313) carry?
The net debt of BWYS Group Berhad is 110M MYR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch BWYS Group Berhad in the live analysis
One click puts BWYS Group Berhad on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026