Harrisons Holdings (Malaysia) (5008) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Harrisons Holdings (Malaysia) stock MYR 2.37, price MYR 1.20, upside +97.5%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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 4, 2026.
How to read this chart
60‑month range 0.5708 MYR – 1.72 MYR · fair‑value band 1.95 MYR – 2.81 MYR · the 1.20 MYR price screens below the 2.37 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Harrisons Holdings (Malaysia) in your weekly email
Every Wednesday you see whether Harrisons Holdings (Malaysia) 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.
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.
Show moreShow less
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.
Stock analysis
Harrisons Holdings (Malaysia) (5008) currently trades at 1.20 MYR, while our model-based Fair Value estimate is 2.37 MYR, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 2.94 MYR per share, and 20 of the 25 models we run sit above the 1.20 MYR price.
Bear case: the Dividend Discount group reads lowest at 0.6450 MYR, and 5 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.95 MYR (bear) to 2.81 MYR (bull), the price of 1.20 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 64/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Harrisons Holdings (Malaysia) 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.
Key figures
Market cap 411M MYR (≈ $101M) Micro · P/E ratio 10.0 · P/S ratio 0.18 · EPS (TTM) 0.1200 MYR · Dividend yield 5.4% · Net margin 2.0% · Return on equity 9.0% · Return on assets (EBIT) 8.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −28% fair-value upside, at 98%, 5008 screens cheaper than that median.
Fair Value models
Bear1.95 MYRFair Value 2.37 MYRBull2.81 MYR
Price 1.20 MYR · Upside +97.5%
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 (0.0472 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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.9%
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.
+0.6%
Revenue growth 5 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.
+4.1%
Start year 2020 (pandemic). Over 10 years: +4.0% a year
Revenue growth 13 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.
+3.8%
’14
’15
’16
’17
’18
’19
’20
’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. Basis: EBIT basis. 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.
−18.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−23.9%
Dividend (yield on the price)5.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−22.0% vs −9.1%, slowing
Profit margin 2020 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.3% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 14.5%/yr over ~8Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−6.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −8.2% a year for the price.
Compare Harrisons Holdings (Malaysia) with another stock
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.Industrial Distribution · 107 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+97.5% · Top 25%
Profitability
Return on equity (12 months)9.0% · Below median
Return on assets4.3% · Below median
Net margin (12 months)2.0% · Below median
Operating margin (12 months)3.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)9.8% · Above median
Dividend yield (12 months)5.4% · Top 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Industrial Distribution 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.
Is Harrisons Holdings (Malaysia) (5008) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 2.37 MYR versus a price of 1.20 MYR, about +98% upside (undervalued).
What is the fair value of 5008?
Our model-based fair value for Harrisons Holdings (Malaysia) is 2.37 MYR (as of Nov 4, 2026), built from audited fundamentals. The current price: 1.20 MYR.
What is the quality score of 5008?
Harrisons Holdings (Malaysia) has a Quality Score of 64/100. 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 Harrisons Holdings (Malaysia) (5008)?
Our model-based price target is the fair value of 2.37 MYR (as of Nov 4, 2026) from 25 valuation models. Cautious scenario 1.95 MYR, optimistic scenario 2.81 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Harrisons Holdings (Malaysia) stock forecast for 2026?
Our models put fair value at 2.37 MYR, about +98% upside versus a price of 1.20 MYR (undervalued). Cautious scenario 1.95 MYR, optimistic scenario 2.81 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Harrisons Holdings (Malaysia) (5008)?
Harrisons Holdings (Malaysia) reported trailing-twelve-month revenue of about 2.2B MYR (latest available figure, as of Nov 4, 2026).
Does Harrisons Holdings (Malaysia) pay a dividend?
Harrisons Holdings (Malaysia) currently shows a dividend yield of 5.42% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Harrisons Holdings (Malaysia) (5008) and when is the ex-dividend date?
Harrisons Holdings (Malaysia) pays a dividend of 0.065 MYR per share a year, a dividend yield of 5.4%. The last ex-dividend date was Jul 16, 2026. A dividend has been paid every year since 2003. The payout ratio is 54.2% of earnings. Free cash flow covers the dividend 2.96 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Harrisons Holdings (Malaysia) (5008)?
For today's price to be fair in a discounted-cash-flow model, Harrisons Holdings (Malaysia) would have to grow free cash flow by -6.4 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.1 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 5008 use?
Our models discount Harrisons Holdings (Malaysia) at 12.6 %: a base by market capitalisation (micro), damped by beta 0.17, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Harrisons Holdings (Malaysia) that is -6.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Harrisons Holdings (Malaysia) (5008) delivered so far?
Over the past 5 years revenue at Harrisons Holdings (Malaysia) grew +4.1 % a year. The price currently implies free-cash-flow growth of -6.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Harrisons Holdings (Malaysia) (5008) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Harrisons Holdings (Malaysia) (-6.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Harrisons Holdings (Malaysia) (5008)?
The free-cash-flow yield on the price is 16.02 %: that much free cash flow Harrisons Holdings (Malaysia) produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Harrisons Holdings (Malaysia) (5008)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Harrisons Holdings (Malaysia) it is 2.37 MYR per share (as of Nov 4, 2026), against a price of 1.20 MYR. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Harrisons Holdings (Malaysia) stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 5008 trades below its calculated fair value: price 1.20 MYR, fair value 2.37 MYR, a gap of about +98% (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 5008?
No. The price is what the market pays today (1.20 MYR); the fair value is what the company's own numbers justify (2.37 MYR). For Harrisons Holdings (Malaysia) the two are 1.17 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Harrisons Holdings (Malaysia) worth?
The market values Harrisons Holdings (Malaysia) at about 411M MYR (market capitalisation, as of Nov 4, 2026). Per share that is 1.20 MYR; our models calculate a fair value of 2.37 MYR per share.
What do the bullish and bearish scenarios say about 5008?
Our models span a range for Harrisons Holdings (Malaysia): cautious scenario 1.95 MYR, base 2.37 MYR, optimistic 2.81 MYR per share (as of Nov 4, 2026, price 1.20 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5008?
Harrisons Holdings (Malaysia) trades at a price-to-earnings ratio of 10.0 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.37 MYR is built from several models across several years. Other multiples: P/B 0.9, P/S 0.2, EV/EBITDA 3.6.
How solid is the balance sheet of Harrisons Holdings (Malaysia) (5008)?
Balance-sheet figures for Harrisons Holdings (Malaysia) (as of Nov 4, 2026): return on equity 9.0%, debt of 0.02 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 5008 from its 52-week high?
Harrisons Holdings (Malaysia) trades at 1.20 MYR, about 11% below its 52-week high of 1.35 MYR and 12% above the low of 1.07 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2.37 MYR is for.
Which stocks are comparable to Harrisons Holdings (Malaysia)?
From the same area (Industrials) we also value W.W. Grainger, Inc, Fastenal Company, Ferguson Enterprises Inc, WESCO International, Inc, 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 Harrisons Holdings (Malaysia) stock attractive at the current price?
The data as of Nov 4, 2026: price 1.20 MYR, calculated fair value 2.37 MYR (+98%), Quality Score 64/100, from 25 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 5008 calculated?
We run Harrisons Holdings (Malaysia) through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2.37 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. Harrisons Holdings (Malaysia) currently trades 49% 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 Harrisons Holdings (Malaysia) (5008)?
The closing price on Nov 6, 2026 was 1.20 MYR. Our model-based fair value is 2.37 MYR, about +98% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Harrisons Holdings (Malaysia) right now?
The price is below even our cautious bear case (1.95 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. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Harrisons Holdings (Malaysia)
How large is the market capitalisation of Harrisons Holdings (Malaysia) (5008)?
The market capitalisation of Harrisons Holdings (Malaysia) is 411M MYR (≈ $101M). 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 Harrisons Holdings (Malaysia) (5008)?
The price-to-sales ratio of Harrisons Holdings (Malaysia) is 0.18 (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 Harrisons Holdings (Malaysia) (5008)?
Earnings per share at Harrisons Holdings (Malaysia) are 0.1200 MYR (price ÷ EPS = P/E 10.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Harrisons Holdings (Malaysia) (5008)?
The dividend yield of Harrisons Holdings (Malaysia) is 5.4% (payout 54.2%). 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 Harrisons Holdings (Malaysia) (5008)?
The net margin of Harrisons Holdings (Malaysia) is 2.0% (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 Harrisons Holdings (Malaysia) (5008)?
The return on equity (ROE) of Harrisons Holdings (Malaysia) is 9.0% (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 Harrisons Holdings (Malaysia) (5008)?
On an EBIT basis the return on assets of Harrisons Holdings (Malaysia) is 8.6% (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 Harrisons Holdings (Malaysia) (5008)?
The operating margin of Harrisons Holdings (Malaysia) is 3.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Harrisons Holdings (Malaysia) (5008)?
Revenue at Harrisons Holdings (Malaysia) is growing +9.8% versus a year earlier (3y avg +0.6%). 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 Harrisons Holdings (Malaysia) (5008)?
Earnings per share at Harrisons Holdings (Malaysia) are growing +18.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Harrisons Holdings (Malaysia) (5008) carry?
The net debt of Harrisons Holdings (Malaysia) is 10.5M MYR (fiscal year 2025, ≈ 0.2 yrs of FCF). 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 Harrisons Holdings (Malaysia) in the live analysis
One click puts Harrisons Holdings (Malaysia) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026