EN DE

Can One Bhd (5105) Fair Value & Analysis

Consumer Defensive · MY · Market cap 288M MYR

CO Can One Bhd 5105 · KLSE
Price1.61 MYR
Fair Value3.32 MYR
Upside+106.2%
Quality43/100
Watch Can One Bhd for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 52% below our fair value of 3.32 MYR

Risks

!Expensive Growth (revenue 5y +4.7 %/yr)
!Loss-making · -0.7% net margin
!Moderate debt · negative free cash flow
!Trails peers (4/11)
Expensive Growth (revenue 5y +4.7 %/yr)
Loss-making · -0.7% net margin
Moderate debt · negative free cash flow
2.72% dividend yield
Trails peers (4/11)
Narrow moat 24/100
Evidence: Medium Range 3.32 MYR – 5.94 MYR Share as image

Fair value as of: Aug 13, 2026

From 8 valuation models · updated 11 days ago

Share price +7.3% over the past month.

Below-average quality, trading 52% below our fair value.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Track Can One Bhd and get told automatically when its fair value or trend turns, plus fair value for all 35,000+ stocks. 14 days of Pro free, no card.

What matters now

  • The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (3.32 MYR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.56 MYR 1.39 MYR Fair Value 3.32 MYR Sep 2020 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 1.39 MYR – 4.56 MYR · fair‑value band 3.32 MYR – 5.94 MYR · the 1.61 MYR price screens below the 3.32 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Can One Bhd (5105) currently trades at 1.61 MYR, while our model-based Fair Value estimate is 3.32 MYR, implying the stock looks roughly 106.2% undervalued today. The Quality Score stands at 43/100 (below-average 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: medium), always confirm before acting.

Over the trailing twelve months, Can One Bhd generated revenue of 3.2B MYR at a net margin of -0.7%. Revenue grew 2.0% year over year. It earns a return on equity of -1.1%. Net debt stands at 1.4B MYR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 3.32 MYR (bear case) to 5.94 MYR (bull case); at 1.61 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 26% below its 52-week high and 13% 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 106%, 5105 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
ROIC Compounder 0.2000 MYR 0.4800 MYR 72
Gordon GGM 0.2800 MYR 0.4700 MYR 0.6100 MYR 70
DDM Multi-Stage 0.2800 MYR 0.4400 MYR 0.5000 MYR 61
All 8 models by family
Earnings-Based
EPV 0.2000 MYR 0.4800 MYR 59
Dividend Discount
Gordon GGM 0.2800 MYR 0.4700 MYR 0.6100 MYR 70
DDM Multi-Stage 0.2800 MYR 0.4400 MYR 0.5000 MYR 61
Multiples
EV/EBIT 4.80 MYR 7.41 MYR 10.02 MYR 53
EV/EBITDA 13.60 MYR 19.15 MYR 24.69 MYR 54
EV/Revenue 2.55 MYR 4.95 MYR 7.35 MYR 43
Asset-Based
NCAV (Graham) 4.48 MYR 6.00 MYR 8.96 MYR 50
Economic Profit
ROIC Compounder 0.2000 MYR 0.4800 MYR 72

Widest divergence: Multiples (7.41 MYR) versus Earnings-Based (0.2000 MYR). Highest evidence: ROIC Compounder (72).

Notify me when 5105 reaches fair value

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

Key figures & financial health

P/S ratio 0.09 TTM
Dividend yield 2.7%
Net margin -0.7% TTM
Return on equity -1.1% TTM
Return on assets 1.7% TTM
Operating margin 6.1% TTM
More key figures
Profitability
EPS (TTM) -0.1200 MYR
Growth
Revenue (TTM) 3.2B MYR TTM
Revenue growth (YoY) +2.0% 3y avg +0.1%
EPS growth (YoY) +43.5%
Balance sheet & cash flow
Free cash flow −166M MYR FY2025
Net debt 1.4B MYR FY2025

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

Quality Score breakdown

Overall quality 43/100

Of which business quality 40 · Market factors (momentum, volatility) 43

Profitability 20
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 22
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Can-One Berhad, together with its subsidiaries, manufactures and sells metal packaging products in Malaysia, Vietnam, Singapore, Myanmar, Indonesia, and the United States. It operates through four segments: General Packaging, Contract Manufacturing, Trading, and Property Development and Investment Holding.

Full company description

Can-One Berhad, together with its subsidiaries, manufactures and sells metal packaging products in Malaysia, Vietnam, Singapore, Myanmar, Indonesia, and the United States. It operates through four segments: General Packaging, Contract Manufacturing, Trading, and Property Development and Investment Holding. The company offers metal and lithographed tin cans, aluminium cans, plastic jerry cans and rigid bottles, and corrugated fibre board cartons; manufactures, packages, and distributes carbonated and non-carbonated beverages; undertakes sales and marketing activities; and invests in and develops properties. It also engages in the construction of building; purchase and sale of properties; letting of factory building; provision of contract packing services; and trading of aluminium coils and ends, as well as paper rolls. The company's products are used in beverages, chemicals, dairy, food, edible oils, lubricants, paint and coatings, personal care, and OEM contract manufacturing industries. It exports its products. The company was founded in 1957 and is headquartered in Petaling Jaya, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Can One Bhd reported revenue of 3.2B MYR in FY2025 versus 2.7B MYR in FY2021, a compound +4.2%/yr. Reported net income was −24.1M MYR in FY2025.

Growth Quality 16/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
3.2B MYR
Latest YoY
−0.4%
Avg. revenue 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.
+0.1%
Avg. revenue 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.
+4.7%
Avg. revenue 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.
+11.3%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +4.2%/yr
FY21 2.7B MYR
FY22 3.2B MYR
FY23 3.1B MYR
FY24 3.2B MYR
FY25 3.2B MYR
Net income
FY21 −52.9M MYR
FY22 91.6M MYR
FY23 33.4M MYR
FY24 −19.7M MYR
FY25 −24.1M MYR

Watch 5105: 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). "Can One Bhd Fair Value". https://www.fairvalue-calculator.com/stock/5105

Peer Group

Packaged Foods · 666 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 43 · Bottom 25%
Fair Value upside +106% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 6% · Above median
Revenue growth 2% · Below median
Dividend yield (TTM) 2.5% · Below median
Debt / equity 0.56× · Higher than 75% of peers

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/S (TTM) 0.02× · Cheaper than 75% of peers
EV/EBITDA 2.2× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 25
FUTURE10 · sector 20
PAST0 · sector 27
HEALTH72 · sector 96
DIVIDEND50 · sector 52

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

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Nestlé S.A NESN CHF 79.06 CHF 57.26 -28%
Danone S.A BN €65.48 €48.41 -26%
Nestlé India Limited NESTLEIND ₹1,478 ₹251.94 -83%
The Kraft Heinz Company KHC $24.53 $24.59 +0%
Foshan Haitian Flavouring and Food Company 603288 ¥35.05 ¥21.93 -37%
Inner Mongolia Yili Industrial Group 600887 ¥25.51 ¥32.50 +27%
Yihai Kerry Arawana Holdings 300999 ¥25.28 ¥9.89 -61%
General Mills, Inc GIS $38.18 $28.32 -26%
Wilmar International Limited F34 3.64 SGD 3.89 SGD +7%
McCormick & Company MKCV $55.65 $43.29 -22%

Compare Can One Bhd 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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Can One Bhd (5105) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 3.32 MYR versus a price of 1.61 MYR, about +106% (undervalued).
What is the fair value of 5105?
Our model-based fair value for Can One Bhd is 3.32 MYR (as of Aug 13, 2026), built from audited fundamentals. The current price: 1.61 MYR.
What is the quality score of 5105?
Can One Bhd has a Quality Score of 43/100. 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 Can One Bhd (5105)?
Can One Bhd reported trailing-twelve-month revenue of about 3.2B MYR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5105?
The net profit margin of Can One Bhd is about -0.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Can One Bhd pay a dividend?
Can One Bhd currently shows a dividend yield of about 2.58% relative to its recent price (as of Aug 13, 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 Can One Bhd 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.