EN DE

NTPM Holdings (5066) Fair Value & Analysis

Consumer Defensive · MY · Market cap 225M MYR

NH NTPM Holdings 5066 · KLSE
Price0.2000 MYR
Fair Value0.2595 MYR
Upside+29.8%
Quality52/100
Watch NTPM Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -4.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/12)
Narrow moat 13/100
Evidence: High Range 0.2301 MYR – 0.2842 MYR Share as image

Fair value as of: Jul 18, 2026

From 15 valuation models · updated 22 days ago

Fair value updated Jul 18, 2026, revised from 0.1600 MYR to 0.2595 MYR (+62.2%) since Jun 26, 2026. Share price +2.6% over the past month.

A solid business, screening 30% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.2301 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (52/100) 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)

0.5775 MYR 0.1900 MYR Fair Value 0.2595 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 0.1900 MYR – 0.5775 MYR · fair‑value band 0.2301 MYR – 0.2842 MYR · the 0.2000 MYR price screens below the 0.2595 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

NTPM Holdings (5066) currently trades at 0.2000 MYR, while our model-based Fair Value estimate is 0.2595 MYR, implying the stock looks roughly 29.8% undervalued today. The Quality Score stands at 52/100 (solid quality), in the Consumer Defensive 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, NTPM Holdings generated revenue of 881M MYR at a net margin of -4.9%. Revenue grew 1.6% year over year. It earns a return on equity of -8.4%. Net debt stands at 264M MYR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 0.2301 MYR (bear case) to 0.2842 MYR (bull case); at 0.2000 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 34% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at 30%, 5066 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.0018 MYR to 0.6109 MYR). Read the values as a conservative anchor, not as a price target.
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 0.0119 MYR 0.0152 MYR 0.0184 MYR 80
Rev-Margin DCF 0.0253 MYR 0.0404 MYR 0.0565 MYR 74
ROIC Compounder 0.2338 MYR 0.2636 MYR 0.2889 MYR 72
All 15 models by family
DCF Models
FCF DCF 0.0119 MYR 0.0152 MYR 0.0188 MYR 38
5Y Revenue Exit 0.0253 MYR 0.0404 MYR 0.0592 MYR 39
5Y EBITDA Exit 0.1819 MYR 0.3174 MYR 0.4703 MYR 41
10Y Revenue Exit 0.0184 MYR 0.0289 MYR 0.0427 MYR 36
10Y EBITDA Exit 0.1029 MYR 0.1888 MYR 0.2972 MYR 37
Earnings-Based
EPV 0.2319 MYR 0.2595 MYR 0.2820 MYR 59
Dividend Discount
Gordon GGM 0.0014 MYR 0.0018 MYR 0.0023 MYR 70
DDM Multi-Stage 0.0014 MYR 0.0018 MYR 0.0023 MYR 61
Multiples
EV/EBIT 0.4584 MYR 0.6109 MYR 0.7633 MYR 53
EV/EBITDA 0.3711 MYR 0.4942 MYR 0.6177 MYR 54
EV/Revenue 0.0390 MYR 0.0551 MYR 0.0712 MYR 43
Asset-Based
NCAV (Graham) 0.0096 MYR 0.0129 MYR 0.0193 MYR 50
Growth DCF
Growth DCF 0.0119 MYR 0.0152 MYR 0.0184 MYR 80
Rev-Margin DCF 0.0253 MYR 0.0404 MYR 0.0565 MYR 74
Economic Profit
ROIC Compounder 0.2338 MYR 0.2636 MYR 0.2889 MYR 72

Widest divergence: Multiples (0.4942 MYR) versus Dividend Discount (0.0018 MYR). Highest evidence: Growth DCF (80).

Notify me when 5066 reaches fair value

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

Key figures & financial health

Revenue (TTM) 877M MYR
Revenue growth (YoY) -1.8%
Net margin -4.4%
Return on equity -7.9%
Free cash flow 33.9M MYR FY2026
Operating margin -3.5%
More key figures
EPS (TTM) -0.0300 MYR
EPS growth (YoY) +1,492%
Net debt 264M MYR FY2026

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 53 · Market factors (momentum, volatility) 34

Profitability 30
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 16
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

NTPM Holdings Berhad, an investment holding company, manufactures and distributes tissue paper and personal care products in Malaysia, Singapore, Thailand, Vietnam, and internationally. The company operates in two segments, Tissue Paper Products and Personal Care Products.

Full company description

NTPM Holdings Berhad, an investment holding company, manufactures and distributes tissue paper and personal care products in Malaysia, Singapore, Thailand, Vietnam, and internationally. The company operates in two segments, Tissue Paper Products and Personal Care Products. It offers tissue products, including facial tissues, toilet rolls, kitchen towel roll tissues, serviettes, and napkins and paper cores; and personal care products, such as feminine hygienic products, cotton products, facial cottons, wet tissues, baby and adult diapers, and incontinent products under the Premier, Cutie, Royal Gold, Budget, Vina, Intimate, Blossom and Diapex brands. The company also provides tissue products, soaps, and dispensers to companies and institutions under the CONV brand; and manufactures semi-finished paper rolls. In addition, it is involved in trading of tissues, paper products, and personal care products; the provision of integrated logistics services, and the information technology support and services; and the wholesale of pulp paper and sanitary products, as well as imports, exports, and deals tissue papers and paper products, toilet rolls, paper towels, and general merchandise. Further, the company engages in the research and development of production technology and biotechnology; and recycling of waste materials related to paper industry, as well as offers freight forwarding, transportation services. NTPM Holdings Berhad was founded in 1975 and is headquartered in Nibong Tebal, Malaysia.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

NTPM Holdings reported revenue of 877M MYR in FY2026 versus 765M MYR in FY2022, a compound +3.5%/yr. Reported net income was −38.4M MYR in FY2026.

Growth Quality 30/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
877M MYR
Latest YoY
−0.1%
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.
+0.3%
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.
+3.2%
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.
+4.3%
Revenue +3.5%/yr
FY22 765M MYR
FY23 868M MYR
FY24 906M MYR
FY25 878M MYR
FY26 877M MYR
Net income
FY22 28.5M MYR
FY23 −5.9M MYR
FY24 −7.9M MYR
FY25 −34.1M MYR
FY26 −38.4M MYR

Watch 5066: 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). "NTPM Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5066

Peer Group

Household & Personal Products · 244 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 52 · Below median
Fair Value upside +30% · Top 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) -4% · Bottom 25%
Revenue growth -2% · Below median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/B 0.12× · Cheaper than 75% of peers
P/S (TTM) 0.06× · Cheaper than 75% of peers
P/FCF 1.6× · Pricier than median
EV/EBITDA 0.6× · 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 73 · sector 28
FUTURE 0 · sector 4
PAST 0 · sector 26
HEALTH 99 · sector 98
DIVIDEND 0 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare NTPM Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 NTPM Holdings (5066) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 0.2595 MYR versus a price of 0.2000 MYR, about +30% (undervalued).
What is the fair value of 5066?
Our model-based fair value for NTPM Holdings is 0.2595 MYR (as of Jul 18, 2026), built from audited fundamentals. The current price is 0.2000 MYR.
What is the quality score of 5066?
NTPM Holdings has a Quality Score of 52/100. 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 NTPM Holdings (5066)?
NTPM Holdings reported trailing-twelve-month revenue of about 881M MYR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 5066?
The net profit margin of NTPM Holdings is about -4.9%, meaning it is currently running at a net loss. 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 NTPM 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.