EN DE

CSC Steel Holdings (5094) Fair Value & Analysis

Basic Materials · MY · Market cap 451M MYR

CS CSC Steel Holdings 5094 · KLSE
Price1.27 MYR
Fair Value2.41 MYR
Upside+89.6%
Quality70/100
Watch CSC Steel Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.0% net margin
generates free cash flow
11.46% dividend yield
Ranks above peers (11/12)
Narrow moat 38/100
Evidence: High Range 1.81 MYR – 3.01 MYR Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 28 days ago

Fair value updated Jul 12, 2026, revised from 3.20 MYR to 2.41 MYR (−24.7%) since Jun 25, 2026. Share price +4.1% over the past month.

A solid business, screening 90% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (1.81 MYR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.47 MYR 0.7982 MYR Fair Value 2.41 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 0.7982 MYR – 1.47 MYR · fair‑value band 1.81 MYR – 3.01 MYR · the 1.27 MYR price screens below the 2.41 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

CSC Steel Holdings (5094) currently trades at 1.27 MYR, while our model-based Fair Value estimate is 2.41 MYR, implying the stock looks roughly 89.6% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Basic Materials 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, CSC Steel Holdings generated revenue of 1.4B MYR at a net margin of 5.0%. Revenue grew 5.1% year over year. It earns a return on equity of 7.5%. The balance sheet holds a net cash position of 414M MYR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 1.81 MYR (bear case) to 3.01 MYR (bull case); at 1.27 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 20% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -7% fair-value upside, at 90%, 5094 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
Residual Income 1.97 MYR 2.04 MYR 2.07 MYR 76
Growth DCF 2.63 MYR 3.02 MYR 3.66 MYR 72
Gordon GGM 0.5400 MYR 0.6000 MYR 0.6700 MYR 70
All 24 models by family
DCF Models
FCF DCF 2.59 MYR 3.00 MYR 3.73 MYR 38
Owner Earnings 2.80 MYR 3.27 MYR 4.11 MYR 31
5Y Revenue Exit 2.71 MYR 3.42 MYR 4.47 MYR 39
5Y EBITDA Exit 2.69 MYR 3.40 MYR 4.35 MYR 41
5Y P/E Exit 2.92 MYR 3.79 MYR 4.84 MYR 38
10Y Revenue Exit 2.60 MYR 3.13 MYR 3.72 MYR 36
10Y EBITDA Exit 2.64 MYR 3.12 MYR 3.65 MYR 37
10Y P/E Exit 2.76 MYR 3.35 MYR 3.93 MYR 35
Earnings-Based
Graham-Dodd 1.28 MYR 1.84 MYR 2.17 MYR 54
EPV 2.34 MYR 2.51 MYR 2.65 MYR 59
Dividend Discount
Gordon GGM 0.5400 MYR 0.6000 MYR 0.6700 MYR 70
DDM Multi-Stage 0.5400 MYR 0.6700 MYR 0.8100 MYR 61
Multiples
P/E Multiple 2.40 MYR 3.20 MYR 4.00 MYR 63
P/S Multiple 2.40 MYR 3.20 MYR 4.00 MYR 58
P/B Multiple 2.40 MYR 3.20 MYR 4.00 MYR 55
EV/EBIT 3.22 MYR 3.92 MYR 4.62 MYR 53
EV/EBITDA 3.05 MYR 3.69 MYR 4.33 MYR 54
EV/Revenue 2.94 MYR 3.72 MYR 4.50 MYR 43
Asset-Based
NCAV (Graham) 1.28 MYR 1.71 MYR 2.55 MYR 50
Growth DCF
Growth DCF 2.63 MYR 3.02 MYR 3.66 MYR 72
Rev-Margin DCF 2.71 MYR 3.45 MYR 4.39 MYR 67
Economic Profit
Residual Income 1.97 MYR 2.04 MYR 2.07 MYR 76
ROIC Compounder 2.34 MYR 2.51 MYR 2.67 MYR 67
Growth Earnings
Growth-Adj P/E 1.71 MYR 2.44 MYR 3.17 MYR 68

Widest divergence: DCF Models (3.27 MYR) versus Dividend Discount (0.6000 MYR). Highest evidence: Residual Income (76).

Notify me when 5094 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.4B MYR
Revenue growth (YoY) +5.1%
Net margin 5.0%
Return on equity 7.5%
Free cash flow 65.5M MYR FY2025
P/E ratio 6.4
More key figures
Operating margin 4.1%
EPS (TTM) 0.1900 MYR
Dividend yield 11.5%
EPS growth (YoY) +7.6%
Net cash 414M MYR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 69 · Market factors (momentum, volatility) 57

Profitability 63
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 72
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

CSC Steel Holdings Berhad, an investment holding company, engages in the manufacturing and marketing of steel coils in the Asia Pacific, North America, and Malaysia. It offers pickled and oiled steel, cold rolled steel, hot-dipped galvanised steel, and pre-painted galvanised steel, as well as coated steel under the Realzinc and Realcolor brand names.

Full company description

CSC Steel Holdings Berhad, an investment holding company, engages in the manufacturing and marketing of steel coils in the Asia Pacific, North America, and Malaysia. It offers pickled and oiled steel, cold rolled steel, hot-dipped galvanised steel, and pre-painted galvanised steel, as well as coated steel under the Realzinc and Realcolor brand names. The company was formerly known as Ornasteel Holdings Berhad and changed its name to CSC Steel Holdings Berhad in June 2008. CSC Steel Holdings Berhad was incorporated in 2004 and is headquartered in Ayer Keroh, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CSC Steel Holdings reported revenue of 1.4B MYR in FY2025 versus 1.5B MYR in FY2021, a compound −1.6%/yr. Reported net income was 69.4M MYR in FY2025, compounding −5.2%/yr from FY2021.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.4B MYR
Latest YoY
−8.8%
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.
−6.7%
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.
+5.0%
Avg. growth/yr (19Y) 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.
+1.6%
Revenue −1.6%/yr
FY21 1.5B MYR
FY22 1.7B MYR
FY23 1.6B MYR
FY24 1.5B MYR
FY25 1.4B MYR
Net income −5.2%/yr
FY21 86.1M MYR
FY22 14.6M MYR
FY23 49.5M MYR
FY24 34.2M MYR
FY25 69.4M MYR
Character of growth · EPS growth decomposed (2015-2025) −2.2 % p.a.
Revenue per share +4.4 pp

of which total revenue +4.4 pp · buybacks/dilution +0.0 pp

EBIT margin −6.9 pp
Tax rate −0.5 pp
Residual (interest, one-offs) +0.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 5094: 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). "CSC Steel Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5094

Peer Group

Steel · 378 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 70 · Top 25%
Fair Value upside +90% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 11.5% · Top 25%

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 6.4× · Cheaper than 75% of peers
P/B 0.12× · Cheaper than 75% of peers
P/S (TTM) 0.08× · Cheaper than 75% of peers
P/FCF 1.7× · Pricier 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 100 · sector 19
FUTURE 26 · sector 4
PAST 30 · sector 15
HEALTH 0 · sector 95
DIVIDEND 100 · sector 41

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 Steel stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Tata Steel Limited TTST $0.2010 $0.2000 -0%
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%
Ternium S.A TXR 17,780 ARS 27,210 ARS +53%

Compare CSC Steel Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 CSC Steel Holdings (5094) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 2.41 MYR versus a price of 1.27 MYR, about +90% (undervalued).
What is the fair value of 5094?
Our model-based fair value for CSC Steel Holdings is 2.41 MYR (as of Jul 12, 2026), built from audited fundamentals. The current price is 1.27 MYR.
What is the quality score of 5094?
CSC Steel Holdings has a Quality Score of 70/100. 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 CSC Steel Holdings (5094)?
CSC Steel Holdings reported trailing-twelve-month revenue of about 1.4B MYR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 5094?
The net profit margin of CSC Steel Holdings is about 5.0%, meaning it keeps roughly 5.0% of revenue as net income. Based on the latest reported figures.
Does CSC Steel Holdings pay a dividend?
CSC Steel Holdings currently shows a dividend yield of about 9.79% relative to its recent price (as of Jul 12, 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 CSC Steel 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.