EN DE

Ornapaper Berhad, (5065) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 51.9M MYR

OB Ornapaper Berhad, 5065 · KLSE
Price0.6900 MYR
Fair Value0.6800 MYR
Upside-1.5%
Quality54/100
Watch Ornapaper Berhad, for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
2.14% dividend yield
Mixed vs. peers (7/13)
Narrow moat 24/100
Evidence: High Range 0.5100 MYR – 0.8500 MYR Share as image

Fair value as of: Jul 17, 2026

From 23 valuation models · updated 24 days ago

Share price +4.5% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 0.5100 MYR (bear) to 0.8500 MYR (bull), base 0.6800 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 54/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.80 MYR 0.6450 MYR Fair Value 0.6800 MYR Jun 2019 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 0.6450 MYR – 1.80 MYR · fair‑value band 0.5100 MYR – 0.8500 MYR · the 0.6900 MYR price screens above the 0.6800 MYR fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Ornapaper Berhad, (5065) currently trades at 0.6900 MYR, while our model-based Fair Value estimate is 0.6800 MYR, implying the stock looks roughly 1.5% fairly valued today. The Quality Score stands at 54/100 (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: high).

Over the trailing twelve months, Ornapaper Berhad, generated revenue of 304M MYR at a net margin of 0.7%. Revenue grew 7.0% year over year. It earns a return on equity of 1.0%. Net debt stands at 30.4M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.5100 MYR (bear case) to 0.8500 MYR (bull case); at 0.6900 MYR, the current price sits within 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 20% below its 52-week high and 27% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at -1%, 5065 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 1.43 MYR 1.65 MYR 2.00 MYR 80
Residual Income 1.71 MYR 1.55 MYR 1.01 MYR 76
Rev-Margin DCF 1.26 MYR 1.59 MYR 2.00 MYR 74
All 23 models by family
DCF Models
FCF DCF 1.40 MYR 1.64 MYR 2.05 MYR 38
5Y Revenue Exit 1.26 MYR 1.56 MYR 2.00 MYR 39
5Y EBITDA Exit 1.93 MYR 2.70 MYR 3.74 MYR 41
5Y P/E Exit 1.11 MYR 1.31 MYR 1.55 MYR 38
10Y Revenue Exit 1.31 MYR 1.53 MYR 1.77 MYR 36
10Y EBITDA Exit 1.67 MYR 2.15 MYR 2.68 MYR 37
10Y P/E Exit 1.25 MYR 1.39 MYR 1.53 MYR 35
Earnings-Based
Graham-Dodd 0.2700 MYR 0.3900 MYR 0.4600 MYR 54
EPV 0.8700 MYR 0.9200 MYR 0.9600 MYR 59
Dividend Discount
Gordon GGM 0.1400 MYR 0.1500 MYR 0.1700 MYR 70
DDM Multi-Stage 0.1400 MYR 0.1700 MYR 0.2000 MYR 61
Multiples
P/E Multiple 0.5100 MYR 0.6800 MYR 0.8500 MYR 63
P/S Multiple 0.5100 MYR 0.6800 MYR 0.8500 MYR 58
P/B Multiple 0.5100 MYR 0.6800 MYR 0.8500 MYR 55
EV/EBIT 1.32 MYR 1.62 MYR 1.92 MYR 53
EV/EBITDA 2.72 MYR 3.48 MYR 4.25 MYR 54
EV/Revenue 1.20 MYR 1.53 MYR 1.87 MYR 43
Asset-Based
NCAV (Graham) 1.37 MYR 1.83 MYR 2.73 MYR 50
Growth DCF
Growth DCF 1.43 MYR 1.65 MYR 2.00 MYR 80
Rev-Margin DCF 1.26 MYR 1.59 MYR 2.00 MYR 74
Economic Profit
Residual Income 1.71 MYR 1.55 MYR 1.01 MYR 76
ROIC Compounder 0.8700 MYR 0.9200 MYR 0.9600 MYR 72
Growth Earnings
Growth-Adj P/E 0.3700 MYR 0.5200 MYR 0.6800 MYR 68

Widest divergence: Asset-Based (1.83 MYR) versus Dividend Discount (0.1500 MYR). Highest evidence: Growth DCF (80).

Notify me when 5065 reaches fair value

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

Key figures & financial health

Revenue (TTM) 304M MYR
Revenue growth (YoY) +7.0%
Net margin 0.7%
Return on equity 1.0%
Free cash flow 10.0M MYR FY2025
P/E ratio 22.5
More key figures
Operating margin -0.7%
EPS (TTM) 0.0300 MYR
Dividend yield 2.2%
EPS growth (YoY) +6.3%
Net debt 30.4M MYR FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 31

Profitability 27
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 43
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 23
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

Ornapaper Berhad, together with its subsidiaries, engages in the manufacture and sale of corrugated boards and carton boxes for the manufacturing sector in Malaysia, rest of Asia, and the United States.

Full company description

Ornapaper Berhad, together with its subsidiaries, engages in the manufacture and sale of corrugated boards and carton boxes for the manufacturing sector in Malaysia, rest of Asia, and the United States. The company offers corrugated carton products, including regular slotted cartons, top and bottom, five panel folder, half slotted carton, full overlap slotted carton, L and H shape, nesting, die-cut; and corrugated sheet board, such as single face and wall, and double and triple wall. It also produces paper-based stationery products and flexible packaging materials; and provides ready-made carton boxes and customized carton box or paper products. In addition, the company is involved in property development; and provision of logistics and transportation services. It serves food and beverage, rubber and plastics, furniture, electronics and electrical, hardware and steel, chemical products, healthcare, textiles and garments, and agriculture, as well as other stand-alone converter industries. The company was incorporated in 1990 and is based in Malacca, Malaysia. Ornapaper Berhad is a subsidiary of Mayban Nominees (Tempatan) Sdn. Bhd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ornapaper Berhad, reported revenue of 299M MYR in FY2025 versus 316M MYR in FY2021, a compound −1.4%/yr. Reported net income was 3.0M MYR in FY2025, compounding −12.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
299M MYR
Latest YoY
+0.7%
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.
−3.1%
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.
−0.9%
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.
+2.1%
Revenue −1.4%/yr
FY21 316M MYR
FY22 329M MYR
FY23 278M MYR
FY24 297M MYR
FY25 299M MYR
Net income −12.4%/yr
FY21 5.1M MYR
FY22 2.5M MYR
FY23 6.6M MYR
FY24 5.6M MYR
FY25 3.0M MYR

Watch 5065: 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). "Ornapaper Berhad, Fair Value". https://www.fairvalue-calculator.com/stock/5065

Peer Group

Packaging & Containers · 272 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 54 · Above median
Fair Value upside −1% · Above median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 2.1% · Above median
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/E (TTM) 23.3× · Pricier than median
P/B 0.06× · Cheaper than 75% of peers
P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 1.3× · Cheaper than median

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 31 · sector 9
FUTURE 35 · sector 1
PAST 4 · sector 21
HEALTH 91 · sector 92
DIVIDEND 43 · sector 42

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 Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Ornapaper Berhad, 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 Ornapaper Berhad, (5065) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.6800 MYR versus a price of 0.6900 MYR, about −1% (fairly valued).
What is the fair value of 5065?
Our model-based fair value for Ornapaper Berhad, is 0.6800 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.6900 MYR.
What is the quality score of 5065?
Ornapaper Berhad, has a Quality Score of 54/100. 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 Ornapaper Berhad, (5065)?
Ornapaper Berhad, reported trailing-twelve-month revenue of about 304M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 5065?
The net profit margin of Ornapaper Berhad, is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.
Does Ornapaper Berhad, pay a dividend?
Ornapaper Berhad, currently shows a dividend yield of about 2.24% 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 Ornapaper Berhad, 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.