EN DE

HS OPTIMUS HOLDINGS LIMITED (504) Fair Value & Analysis

Consumer Cyclical · SG · Market cap 32.3M SGD

HO HS OPTIMUS HOLDINGS LIMITED 504 · SG
Price0.0070 SGD
Fair Value0.0062 SGD
Upside-11.4%
Quality60/100
Watch HS OPTIMUS HOLDINGS LIMITED for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 20.3% net margin
Low debt · generates free cash flow
Trails peers (4/11)
Narrow moat 27/100
Evidence: Medium Range 0.0062 SGD – 0.0062 SGD Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 4 days ago

Share price +16.7% over the past month.

A solid business, but screening 11% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (0.0062 SGD). The favourable scenario is already priced in.
  • Our model range runs from 0.0062 SGD (bear) to 0.0062 SGD (bull), base 0.0062 SGD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 60/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.0080 SGD 0.0010 SGD Fair Value 0.0062 SGD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.0010 SGD – 0.0080 SGD · the 0.0070 SGD price screens above the 0.0062 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

HS OPTIMUS HOLDINGS LIMITED (504) currently trades at 0.0070 SGD, while our model-based Fair Value estimate is 0.0062 SGD, implying the stock looks roughly 11.4% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, HS OPTIMUS HOLDINGS LIMITED generated revenue of 13.6M SGD at a net margin of 20.3%. Revenue declined 12.6% year over year. It earns a return on equity of 4.7%. Fundamentals as of Aug 13, 2026

The share trades about 13% below its 52-week high, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at -11%, 504 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-Adj P/E 0.0100 SGD 0.0100 SGD 0.0100 SGD 68
P/E Multiple 0.0100 SGD 0.0100 SGD 0.0100 SGD 63
Residual Income 0.0100 SGD 0.0100 SGD 0.0100 SGD 61
All 8 models by family
DCF Models
Owner Earnings 0.0100 SGD 0.0100 SGD 0.0100 SGD 31
5Y P/E Exit 0.0100 SGD 0.0100 SGD 0.0100 SGD 38
10Y P/E Exit 0.0100 SGD 0.0100 SGD 0.0100 SGD 35
Multiples
P/E Multiple 0.0100 SGD 0.0100 SGD 0.0100 SGD 63
P/B Multiple 0.0100 SGD 0.0100 SGD 0.0100 SGD 55
Asset-Based
NCAV (Graham) 0.0100 SGD 0.0100 SGD 50
Economic Profit
Residual Income 0.0100 SGD 0.0100 SGD 0.0100 SGD 61
Growth Earnings
Growth-Adj P/E 0.0100 SGD 0.0100 SGD 0.0100 SGD 68

Widest divergence: DCF Models (0.0100 SGD) versus DCF Models (0.0100 SGD). Highest evidence: Growth-Adj P/E (68).

Notify me when 504 reaches fair value

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

Key figures & financial health

Revenue (TTM) 13.6M SGD
Revenue growth (YoY) -12.6%
Net margin 20.3%
Return on equity 4.7%
Free cash flow 380K SGD FY2026
Operating margin -41.4%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 60 · Market factors (momentum, volatility) 70

Profitability 34
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 93
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

HS Optimus Holdings Limited, an investment holding company, engages in the manufacture and distribution of doors in Singapore, the United Kingdom, Australia, and Ireland. It operates through four segments: Door Business, Property Business, Investment, and Secured Property Financing.

Full company description

HS Optimus Holdings Limited, an investment holding company, engages in the manufacture and distribution of doors in Singapore, the United Kingdom, Australia, and Ireland. It operates through four segments: Door Business, Property Business, Investment, and Secured Property Financing. The company manufactures and distributes doors, furniture and fittings, and wood related products; supplies and installs doors, mouldings, and wood-based floorings; and trades in doors, mouldings, floorings, and related products. It also imports and distributes doors, locksets ironmongeries, furniture, fittings, and wood related products. In addition, the company engages in the property investment; development of land and properties; and provision of property financing activities. It also exports its products. The company was formerly known as KLW Holdings Limited and changed its name to HS Optimus Holdings Limited in September 2020. HS Optimus Holdings Limited was incorporated in 1995 and is headquartered in Singapore.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

HS OPTIMUS HOLDINGS LIMITED reported revenue of 13.6M SGD in FY2026 versus 15.4M SGD in FY2022, a compound −3.2%/yr. Reported net income was 2.7M SGD in FY2026.

Growth Quality 31/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
13.6M SGD
Latest YoY
−6.2%
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.
+7.7%
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.
−5.8%
Avg. growth/yr (12Y) 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.
−6.6%
Revenue −3.2%/yr
FY22 15.4M SGD
FY23 10.8M SGD
FY24 15.3M SGD
FY25 14.4M SGD
FY26 13.6M SGD
Net income
FY22 −1.8M SGD
FY23 −7.4M SGD
FY24 −2.0M SGD
FY25 −2.6M SGD
FY26 2.7M SGD

504 screens 11% overvalued. Compare with Midea Group →

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). "HS OPTIMUS HOLDINGS LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/504

Peer Group

Furnishings, Fixtures & Appliances · 315 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 60 · Above median
Fair Value upside −11% · Below median
Return on equity (TTM) 5% · Below median
Return on assets -4% · Bottom 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) -41% · Bottom 25%
Revenue growth -13% · Bottom 25%

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/B 0.51× · Cheaper than median
P/S (TTM) 1.86× · Pricier than 75% of peers
P/FCF 66.5× · Pricier 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 19 · sector 20
FUTURE 0 · sector 0
PAST 19 · sector 19
HEALTH 100 · sector 98
DIVIDEND 0 · sector 63

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,500 TWD 1,917 TWD -85%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Voltas Limited VOLTAS ₹1,290 ₹152.27 -88%

Compare HS OPTIMUS HOLDINGS LIMITED with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 HS OPTIMUS HOLDINGS LIMITED (504) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.0062 SGD versus a price of 0.0070 SGD, about −11% (overvalued).
What is the fair value of 504?
Our model-based fair value for HS OPTIMUS HOLDINGS LIMITED is 0.0062 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.0070 SGD.
What is the quality score of 504?
HS OPTIMUS HOLDINGS LIMITED has a Quality Score of 60/100. 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 HS OPTIMUS HOLDINGS LIMITED (504)?
HS OPTIMUS HOLDINGS LIMITED reported trailing-twelve-month revenue of about 13.6M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 504?
The net profit margin of HS OPTIMUS HOLDINGS LIMITED is about 20.3%, meaning it keeps roughly 20.3% of revenue as net income. Based on the latest reported figures.

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 HS OPTIMUS HOLDINGS LIMITED 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.