HeiTech Padu Bhd (5028) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of HeiTech Padu Bhd MYR 2.06, price MYR 0.91, upside +127.3%, quality 26 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch HeiTech Padu Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 0.4720 MYR – 3.47 MYR · fair‑value band 1.64 MYR – 2.47 MYR · the 0.9050 MYR price screens below the 2.06 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow HeiTech Padu Bhd in your weekly email
Every Wednesday you see whether HeiTech Padu Bhd 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.
HeiTech Padu Berhad provides systems integration, data center management, disaster recovery, information technology, and network related services in Malaysia, Australia, and Indonesia. The company operates through Public Sector Group, Private Sector Group, and Investments Group segments.
Show more
HeiTech Padu Berhad provides systems integration, data center management, disaster recovery, information technology, and network related services in Malaysia, Australia, and Indonesia. The company operates through Public Sector Group, Private Sector Group, and Investments Group segments. It offers project planning, execution, monitoring, control, and project management office services, as well as change management services, system integration and application development services, such as requirement development, system analysis and design, system development, business process, and system testing services; deployment services that include site/infrastructure readiness and system deployment services, hardware/software installation, testing, and commissioning services, as well as post implementation and application system; helpdesk support services, and user, technical, and management training solution. In addition, the company provides bulk mailing and outsourcing, automotive/insurance claims platform, mobile application, and financial technology services, contract programming, product systems integration, and other computer related services, customer support service center and consultancy desk services, mail processing and related services; network management, and local area network design and installation, and engineering, procurement, and construction services. Further, it offers property investment and general trading services, and information and communication technology products and services for defense , as well as engineering works for energy sector. Additionally, the company provides centralized parts pricing database for the insurance industry, develops and markets computer aided educational software, and researches, develops, installs, and supports software for small and medium sized industries, as well as engages in the operation of generation facilities that produce electricity. The company was incorporated in 1994 and is based in Subang Jaya, Malaysia.
Stock analysis
HeiTech Padu Bhd (5028) currently trades at 0.9050 MYR, while our model-based Fair Value estimate is 2.06 MYR, implying the stock looks roughly 56.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 4.34 MYR per share, and 13 of the 15 models we run sit above the 0.9050 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.7400 MYR, and 2 of the 15 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.64 MYR (bear) to 2.47 MYR (bull), the price of 0.9050 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 26/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
HeiTech Padu Bhd reported revenue of 614M MYR in FY2025 versus 270M MYR in FY2021, a compound +22.9%/yr. Reported net income was 22.8M MYR in FY2025.
Key figures
Market cap 200M MYR (≈ $49.2M) · P/E ratio 9.1 · P/S ratio 0.34 · EPS (TTM) 0.1000 MYR · Net margin 3.7% · Return on equity 5.2% · Return on assets (EBIT) 0.6% · Operating margin 11.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 61% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 53% fair-value upside, at 127%, 5028 screens cheaper than that median.
Fair Value models
Bear 1.64 MYRFair Value 2.06 MYRBull 2.47 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.0734 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.Evidence ⓘEvidence = 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.57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+82.2%
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.
+27.8%
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.
+13.5%
Start year 2020 (pandemic). Over 10 years: +5.0% 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.
+3.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
−5.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.4%
Dividend (yield on the price)0.0%
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.9% vs 7%, steady
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.6% → 6%
2025 sits 167% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 6.1%/yr over ~7Y (margin trend unclear) ⓘ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.
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.Information Technology Services · 498 stocks
Beats the industry median on 8/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score26 · Bottom 25%
Fair Value upside+127% · Top 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets5% · Above median
Net margin (TTM)2% · Below median
Operating margin (TTM)11% · Above median
Growth and dividend
Revenue growth51% · Top 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Information Technology Services 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). "HeiTech Padu Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5028
Frequently asked questions
Is HeiTech Padu Bhd (5028) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2.06 MYR versus a price of 0.9050 MYR, about +127% upside (undervalued).
What is the fair value of 5028?
Our model-based fair value for HeiTech Padu Bhd is 2.06 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 0.9050 MYR.
What is the quality score of 5028?
HeiTech Padu Bhd has a Quality Score of 26/100. 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 HeiTech Padu Bhd (5028)?
Our model-based price target is the fair value of 2.06 MYR (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 1.64 MYR, optimistic scenario 2.47 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the HeiTech Padu Bhd stock forecast for 2026?
Our models put fair value at 2.06 MYR, about +127% upside versus a price of 0.9050 MYR (undervalued). Cautious scenario 1.64 MYR, optimistic scenario 2.47 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of HeiTech Padu Bhd (5028)?
HeiTech Padu Bhd reported trailing-twelve-month revenue of about 689M MYR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of HeiTech Padu Bhd (5028)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HeiTech Padu Bhd it is 2.06 MYR per share (as of Sep 24, 2026), against a price of 0.9050 MYR. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is HeiTech Padu Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 5028 trades below its calculated fair value: price 0.9050 MYR, fair value 2.06 MYR, a gap of about +127% (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 5028?
No. The price is what the market pays today (0.9050 MYR); the fair value is what the company's own numbers justify (2.06 MYR). For HeiTech Padu Bhd the two are 1.15 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is HeiTech Padu Bhd worth?
The market values HeiTech Padu Bhd at about 200M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.9050 MYR; our models calculate a fair value of 2.06 MYR per share.
What do the bullish and bearish scenarios say about 5028?
Our models span a range for HeiTech Padu Bhd: cautious scenario 1.64 MYR, base 2.06 MYR, optimistic 2.47 MYR per share (as of Sep 24, 2026, price 0.9050 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5028?
HeiTech Padu Bhd trades at a price-to-earnings ratio of 9.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2.06 MYR is built from several models across several years. Other multiples: P/B 0.2, P/S 0.1.
How solid is the balance sheet of HeiTech Padu Bhd (5028)?
Balance-sheet figures for HeiTech Padu Bhd (as of Sep 24, 2026): return on equity 5.2%, debt of 0.03 per unit of equity. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is 5028 from its 52-week high?
HeiTech Padu Bhd trades at 0.9050 MYR, about 61% below its 52-week high of 2.34 MYR and at the low of 0.9050 MYR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 2.06 MYR is for.
Which stocks are comparable to HeiTech Padu Bhd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys 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 HeiTech Padu Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.9050 MYR, calculated fair value 2.06 MYR (+127%), Quality Score 26/100, from 15 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 5028 calculated?
We run HeiTech Padu Bhd through 15 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 2.06 MYR, 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 14.0 % above its aggregate fair value. HeiTech Padu Bhd currently trades 127 % 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 HeiTech Padu Bhd (5028)?
The closing price on Sep 24, 2026 was 0.9050 MYR. Our model-based fair value is 2.06 MYR, about +127% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HeiTech Padu Bhd right now?
The large discount to fair value meets weak quality (26/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (1.64 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 HeiTech Padu Bhd
How large is the market capitalisation of HeiTech Padu Bhd (5028)?
The market capitalisation of HeiTech Padu Bhd is 200M MYR (≈ $49.2M). 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 HeiTech Padu Bhd (5028)?
The price-to-sales ratio of HeiTech Padu Bhd is 0.34 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of HeiTech Padu Bhd (5028)?
Earnings per share at HeiTech Padu Bhd are 0.1000 MYR (price ÷ EPS = P/E 9.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of HeiTech Padu Bhd (5028)?
The net margin of HeiTech Padu Bhd is 3.7% (fiscal year 2025). 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 HeiTech Padu Bhd (5028)?
The return on equity (ROE) of HeiTech Padu Bhd is 5.2% (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 HeiTech Padu Bhd (5028)?
On an EBIT basis the return on assets of HeiTech Padu Bhd is 0.6% (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 HeiTech Padu Bhd (5028)?
The operating margin of HeiTech Padu Bhd is 11.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HeiTech Padu Bhd (5028)?
Revenue at HeiTech Padu Bhd is growing +50.7% versus a year earlier (3y avg +27.8%). 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 HeiTech Padu Bhd (5028)?
Earnings per share at HeiTech Padu Bhd are growing −79.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does HeiTech Padu Bhd (5028) generate?
The free cash flow of HeiTech Padu Bhd is −184M 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 HeiTech Padu Bhd (5028) carry?
The net debt of HeiTech Padu Bhd is 295M 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 HeiTech Padu Bhd in the live analysis
One click puts HeiTech Padu Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
