EN DE

Harrisons Holdings (5008) Fair Value & Analysis

Industrials · MY · Market cap 428M MYR

HH Harrisons Holdings 5008 · KLSE
Price1.26 MYR
Fair Value2.61 MYR
Upside+107.1%
Quality57/100
Watch Harrisons Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.0% net margin
Low debt · generates free cash flow
5.20% dividend yield
Mixed vs. peers (7/13)
Narrow moat 36/100
Evidence: High Range 1.95 MYR – 3.26 MYR Share as image

Fair value as of: Jul 17, 2026

From 25 valuation models · updated 24 days ago

Share price +0.4% over the past month.

A solid business, screening 107% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1.95 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.72 MYR 0.5323 MYR Fair Value 2.61 MYR Oct 2020 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 0.5323 MYR – 1.72 MYR · fair‑value band 1.95 MYR – 3.26 MYR · the 1.26 MYR price screens below the 2.61 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

Harrisons Holdings (5008) currently trades at 1.26 MYR, while our model-based Fair Value estimate is 2.61 MYR, implying the stock looks roughly 107.1% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials 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, Harrisons Holdings generated revenue of 2.2B MYR at a net margin of 2.0%. Revenue declined 3.7% year over year. It earns a return on equity of 8.9%. Net debt stands at 10.5M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 1.95 MYR (bear case) to 3.26 MYR (bull case); at 1.26 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 11% below its 52-week high and 12% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at 107%, 5008 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 2.18 MYR 2.71 MYR 3.33 MYR 80
Residual Income 1.13 MYR 1.20 MYR 1.32 MYR 76
Rev-Margin DCF 2.12 MYR 2.95 MYR 3.83 MYR 74
All 25 models by family
DCF Models
FCF DCF 2.15 MYR 2.73 MYR 3.45 MYR 38
Owner Earnings 1.65 MYR 2.05 MYR 2.56 MYR 31
5Y Revenue Exit 2.12 MYR 2.92 MYR 3.90 MYR 39
5Y EBITDA Exit 2.45 MYR 3.50 MYR 4.67 MYR 41
5Y P/E Exit 2.15 MYR 2.98 MYR 3.79 MYR 38
10Y Revenue Exit 2.07 MYR 2.75 MYR 3.57 MYR 36
10Y EBITDA Exit 2.30 MYR 3.10 MYR 4.07 MYR 37
10Y P/E Exit 2.13 MYR 2.78 MYR 3.49 MYR 35
Earnings-Based
Graham-Dodd 0.8400 MYR 1.95 MYR 2.50 MYR 54
PEG = 1.0 0.3300 MYR 0.4700 MYR 0.6100 MYR 46
EPV 1.49 MYR 1.63 MYR 1.75 MYR 59
Dividend Discount
Gordon GGM 0.5200 MYR 0.7900 MYR 1.06 MYR 70
DDM Multi-Stage 0.5200 MYR 0.7200 MYR 0.9100 MYR 61
Multiples
P/E Multiple 1.95 MYR 2.61 MYR 3.26 MYR 63
P/S Multiple 1.58 MYR 2.11 MYR 2.64 MYR 58
P/B Multiple 1.58 MYR 2.11 MYR 2.64 MYR 55
EV/EBIT 2.93 MYR 3.75 MYR 4.58 MYR 53
EV/EBITDA 2.98 MYR 3.83 MYR 4.67 MYR 54
EV/Revenue 2.22 MYR 2.97 MYR 3.73 MYR 43
Asset-Based
NCAV (Graham) 0.7000 MYR 0.9400 MYR 1.40 MYR 50
Growth DCF
Growth DCF 2.18 MYR 2.71 MYR 3.33 MYR 80
Rev-Margin DCF 2.12 MYR 2.95 MYR 3.83 MYR 74
Economic Profit
Residual Income 1.13 MYR 1.20 MYR 1.32 MYR 76
ROIC Compounder 1.50 MYR 1.69 MYR 1.88 MYR 72
Growth Earnings
Growth-Adj P/E 1.47 MYR 2.10 MYR 2.73 MYR 68

Widest divergence: DCF Models (2.78 MYR) versus Dividend Discount (0.7200 MYR). Highest evidence: Growth DCF (80).

Notify me when 5008 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.2B MYR
Revenue growth (YoY) -3.7%
Net margin 2.0%
Return on equity 8.9%
Free cash flow 65.8M MYR FY2025
P/E ratio 10.0
More key figures
Operating margin 3.2%
EPS (TTM) 0.1300 MYR
Dividend yield 5.1%
EPS growth (YoY) +1.5%
Net debt 10.5M MYR FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 58 · Market factors (momentum, volatility) 54

Profitability 49
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 40
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

Harrisons Holdings (Malaysia) Berhad, an investment holding company, markets, sells, and distributes building materials, industrial and agricultural chemical products, liquor products, and consumer goods primarily in Malaysia and Singapore.

Full company description

Harrisons Holdings (Malaysia) Berhad, an investment holding company, markets, sells, and distributes building materials, industrial and agricultural chemical products, liquor products, and consumer goods primarily in Malaysia and Singapore. The company offers packaged food and beverages, personal care products, pet care products, wine, beer, and household products; building materials, including cement, steel bars, steel fabrics/BRC, roofing products, cellulose fiber cement boards, ceramic wall and floor tiles, paints, and other building materials; and industrial chemicals, such as surfactants, softeners, chromic materials, and other chemical materials. It also provides agricultural chemicals comprising agrochemicals, fertilizers, and agricultural equipment; shipping and logistic services, including shipping handling services for liners, bulk carriers, tankers, cargo surveys, forwarding, and logistic services, as well as cruises comprising layups; and warehousing and local trucking services. In addition, the company offers travel agency services, such as airline ticketing services, hotel reservation, ground packages, inbound and outbound tours, cruises, and travel formalities services; and engineering and technical products comprising decorative paint, industrial coatings, ceiling boards, aerosol spray paint, automotive bearings, automotive batteries, and lubricants and filters. Further, it operates as an insurance and travel agency; spirits; Retail, provides management services; acts as a property manager and adviser; office support activities; and engages in the letting of property and related services, as well as engages in the retail and wholesale business of confectionery and bakery products. The company was formerly known as Jantoco Trading Sdn Bhd and changed its name to Harrisons Holdings (Malaysia) Berhad in October 1991. Harrisons Holdings (Malaysia) Berhad was founded in 1918 and is based in Kuala Lumpur, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Harrisons Holdings reported revenue of 2.2B MYR in FY2025 versus 1.9B MYR in FY2021, a compound +3.5%/yr. Reported net income was 42.5M MYR in FY2025, compounding +0.4%/yr from FY2021.

Growth Quality 62/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.2B MYR
Latest YoY
+1.9%
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.
+0.6%
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.
+4.1%
Avg. growth/yr (13Y) 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.
+3.8%
Revenue +3.5%/yr
FY21 1.9B MYR
FY22 2.2B MYR
FY23 2.3B MYR
FY24 2.2B MYR
FY25 2.2B MYR
Net income +0.4%/yr
FY21 41.7M MYR
FY22 66.7M MYR
FY23 67.4M MYR
FY24 43.0M MYR
FY25 42.5M MYR

Watch 5008: 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). "Harrisons Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5008

Peer Group

Industrial Distribution · 102 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 57 · Below median
Fair Value upside +107% · Top 25%
Return on equity (TTM) 9% · Below median
Return on assets 4% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth -4% · Bottom 25%
Dividend yield (TTM) 5.2% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 9.6× · Cheaper than 75% of peers
P/B 0.22× · Cheaper than 75% of peers
P/S (TTM) 0.05× · Cheaper than 75% of peers
P/FCF 1.6× · 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 0 · sector 19
PAST 35 · sector 37
HEALTH 99 · sector 90
DIVIDEND 100 · sector 31

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 Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,376 $625.61 -55%
Fastenal Company FAST $45.49 $20.64 -55%
Ferguson Enterprises Inc FERG $232.02 $151.92 -35%
WESCO International, Inc WCC $326.71 $213.01 -35%
Watsco, Inc WSO $385.16 $268.10 -30%
Toromont Industries Ltd TIH C$232.22 C$127.90 -45%
Applied Industrial Technologies, Inc AIT $329.35 $191.65 -42%
Finning International Inc FTT C$102.50 C$76.38 -25%
Addtech AB ADDTB kr 329.20 kr 156.35 -53%
Core & Main, Inc CNM $44.66 $49.47 +11%

Compare Harrisons Holdings 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 Harrisons Holdings (5008) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 2.61 MYR versus a price of 1.26 MYR, about +107% (undervalued).
What is the fair value of 5008?
Our model-based fair value for Harrisons Holdings is 2.61 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 1.26 MYR.
What is the quality score of 5008?
Harrisons Holdings has a Quality Score of 57/100. 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 Harrisons Holdings (5008)?
Harrisons Holdings reported trailing-twelve-month revenue of about 2.2B MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 5008?
The net profit margin of Harrisons Holdings is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.
Does Harrisons Holdings pay a dividend?
Harrisons Holdings currently shows a dividend yield of about 5.12% 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 Harrisons 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.