EN DE

Vanzo Holdings (0333) Fair Value & Analysis

Consumer Defensive · MY · Market cap 65.3M MYR

VH Vanzo Holdings 0333 · KLSE
Price0.1300 MYR
Fair Value0.0500 MYR
Upside-61.5%
Quality53/100
Watch Vanzo Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.2% net margin
Low debt · generates free cash flow
1.43% dividend yield
Mixed vs. peers (7/14)
Moderate moat 45/100
Evidence: High Range 0.0400 MYR – 0.0600 MYR Share as image

Fair value as of: Jul 16, 2026

From 23 valuation models · updated 25 days ago

Share price +4.0% over the past month.

A solid business, but screening 62% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.0600 MYR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (20 months)

0.2092 MYR 0.1200 MYR Fair Value 0.0500 MYR Dec 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

20‑month range 0.1200 MYR – 0.2092 MYR · fair‑value band 0.0400 MYR – 0.0600 MYR · the 0.1300 MYR price screens above the 0.0500 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

Vanzo Holdings (0333) currently trades at 0.1300 MYR, while our model-based Fair Value estimate is 0.0500 MYR, implying the stock looks roughly 61.5% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Defensive 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, Vanzo Holdings generated revenue of 61.7M MYR at a net margin of 8.2%. Revenue declined 22.0% year over year. Net debt stands at 5.0M MYR. The stock trades on a trailing P/E of 13.0. Fundamentals as of Jul 16, 2026

Our scenario range runs from 0.0400 MYR (bear case) to 0.0600 MYR (bull case); at 0.1300 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 29% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -62%, 0333 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
Growth DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 80
Residual Income 0.0400 MYR 0.0400 MYR 0.0300 MYR 76
ROIC Compounder 0.0500 MYR 0.0500 MYR 0.0600 MYR 72
All 23 models by family
DCF Models
FCF DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 38
Owner Earnings 0.0700 MYR 0.1300 MYR 0.2300 MYR 31
5Y Revenue Exit 0.0500 MYR 0.1000 MYR 0.2000 MYR 39
5Y EBITDA Exit 0.0800 MYR 0.1500 MYR 0.2900 MYR 41
5Y P/E Exit 0.0400 MYR 0.0700 MYR 0.1200 MYR 38
10Y Revenue Exit 0.0300 MYR 0.0800 MYR 0.1400 MYR 36
10Y EBITDA Exit 0.0500 MYR 0.1200 MYR 0.2600 MYR 37
10Y P/E Exit 0.0300 MYR 0.0500 MYR 0.1000 MYR 35
Earnings-Based
Graham-Dodd 0.0200 MYR 0.1200 MYR 0.1700 MYR 54
Lynch FV 0.0400 MYR 0.0500 MYR 0.0700 MYR 50
PEG = 1.0 0.0400 MYR 0.0500 MYR 0.0700 MYR 46
EPV 0.0500 MYR 0.0500 MYR 0.0600 MYR 59
Multiples
P/E Multiple 0.0400 MYR 0.0600 MYR 0.0700 MYR 63
P/S Multiple 0.0300 MYR 0.0400 MYR 0.0500 MYR 58
P/B Multiple 0.0300 MYR 0.0400 MYR 0.0500 MYR 55
EV/EBIT 0.1100 MYR 0.1400 MYR 0.1700 MYR 53
EV/EBITDA 0.1200 MYR 0.1600 MYR 0.1900 MYR 54
EV/Revenue 0.0700 MYR 0.1000 MYR 0.1300 MYR 43
Asset-Based
NCAV (Graham) 0.0300 MYR 0.0400 MYR 0.0600 MYR 50
Growth DCF
Growth DCF 0.0100 MYR 0.0100 MYR 0.0100 MYR 80
Economic Profit
Residual Income 0.0400 MYR 0.0400 MYR 0.0300 MYR 76
ROIC Compounder 0.0500 MYR 0.0500 MYR 0.0600 MYR 72
Growth Earnings
Growth-Adj P/E 0.0500 MYR 0.0700 MYR 0.1000 MYR 68

Widest divergence: DCF Models (0.0800 MYR) versus Growth DCF (0.0100 MYR). Highest evidence: Growth DCF (80).

Notify me when 0333 reaches fair value

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

Key figures & financial health

Revenue (TTM) 61.7M MYR
Revenue growth (YoY) -22.0%
Net margin 8.2%
Free cash flow 26.1K MYR FY2025
P/E ratio 13.0
Operating margin 11.6%
More key figures
EPS (TTM) 0.0100 MYR
Dividend yield 3.2%
EPS growth (YoY) -52.3%
Net debt 5.0M MYR FY2024

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 53 · Market factors (momentum, volatility) 24

Profitability 57
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 15
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 14
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 20
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

Vanzo Holdings Berhad, through its subsidiary, Vanzo Asia Sdn. Bhd., engages in the design, marketing, and sale of air fragrance and fragrance-related products in Malaysia, Singapore, Brunei, and Australia.

Full company description

Vanzo Holdings Berhad, through its subsidiary, Vanzo Asia Sdn. Bhd., engages in the design, marketing, and sale of air fragrance and fragrance-related products in Malaysia, Singapore, Brunei, and Australia. The company offers car and indoor fragrances; personal and household care products, such as face masks and hand sanitizers; laundry care products; and accessories and others, as well as candle tool sets, rechargeable electric lighters, and anti-slip car mats. It sells its products through distributors, resellers, retailers, online platforms, and its retail kiosks. The company was founded in 2018 and is headquartered in Shah Alam, Malaysia.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Vanzo Holdings reported revenue of 60.5M MYR in FY2025 versus 34.0M MYR in FY2022, a compound +21.2%/yr. Reported net income was 1.2M MYR in FY2025, compounding −34.6%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
60.5M MYR
Latest YoY
+21.2%
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.
+21.2%
Revenue +21.2%/yr
FY22 34.0M MYR
FY23 40.9M MYR
FY24 49.9M MYR
FY25 60.5M MYR
Net income −34.6%/yr
FY22 4.3M MYR
FY23 5.1M MYR
FY24 4.9M MYR
FY25 1.2M MYR

0333 screens 62% overvalued. Compare with The Procter & Gamble Company →

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). "Vanzo Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0333

Peer Group

Household & Personal Products · 244 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 53 · Below median
Fair Value upside −62% · Bottom 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth -22% · Bottom 25%
Dividend yield (TTM) 1.4% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/E (TTM) 14.0× · Cheaper than median
P/B 0.60× · Cheaper than median
P/S (TTM) 0.26× · Cheaper than 75% of peers
P/FCF 612.6× · Pricier than 75% of peers
EV/EBITDA 2.1× · 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 0 · sector 28
FUTURE 0 · sector 4
PAST 0 · sector 26
HEALTH 100 · sector 98
DIVIDEND 29 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Vanzo Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Vanzo Holdings (0333) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 0.0500 MYR versus a price of 0.1300 MYR, about −62% (overvalued).
What is the fair value of 0333?
Our model-based fair value for Vanzo Holdings is 0.0500 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 0.1300 MYR.
What is the quality score of 0333?
Vanzo Holdings has a Quality Score of 53/100. 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 Vanzo Holdings (0333)?
Vanzo Holdings reported trailing-twelve-month revenue of about 61.7M MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 0333?
The net profit margin of Vanzo Holdings is about 8.2%, meaning it keeps roughly 8.2% of revenue as net income. Based on the latest reported figures.
Does Vanzo Holdings pay a dividend?
Vanzo Holdings currently shows a dividend yield of about 3.20% 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 Vanzo Holdings 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.