EN DE

AEON Credit Service (M) Berhad (5139) Fair Value & Analysis

Financial Services · MY · Market cap 2.9B MYR

AC AEON Credit Service (M) Berhad 5139 · KLSE
Price5.72 MYR
Fair Value9.82 MYR
Upside+71.7%
Quality47/100
Watch AEON Credit Service (M) Berhad for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 20.2% net margin
High debt · negative free cash flow
4.98% dividend yield
Ranks above peers (8/13)
Wide moat 65/100
Evidence: High Range 7.37 MYR – 12.28 MYR Share as image

Fair value as of: Jul 13, 2026

From 9 valuation models · updated 28 days ago

Share price −0.5% over the past month.

Below-average quality, screening 72% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (7.37 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7.06 MYR 4.72 MYR Fair Value 9.82 MYR Mar 2021 Aug 2026

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

How to read this chart

60‑month range 4.72 MYR – 7.06 MYR · fair‑value band 7.37 MYR – 12.28 MYR · the 5.72 MYR price screens below the 9.82 MYR fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

AEON Credit Service (M) Berhad (5139) currently trades at 5.72 MYR, while our model-based Fair Value estimate is 9.82 MYR, implying the stock looks roughly 71.7% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Financial Services 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, AEON Credit Service (M) Berhad generated revenue of 2.0B MYR at a net margin of 19.7%. Revenue grew 25.6% year over year. It earns a return on equity of 13.0%. Net debt stands at 11.5B MYR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 7.37 MYR (bear case) to 12.28 MYR (bull case); at 5.72 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 7% below its 52-week high and 21% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -41% fair-value upside, at 72%, 5139 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 BearBaseBull Evidence
Highest evidence
Residual Income 5.56 MYR 6.59 MYR 12.99 MYR 76
Gordon GGM 2.42 MYR 4.81 MYR 7.29 MYR 70
P/E Multiple 7.37 MYR 9.82 MYR 12.28 MYR 63
All 9 models by family
DCF Models
Owner Earnings 4.39 MYR 20.35 MYR 31
Earnings-Based
Graham-Dodd 5.14 MYR 27.31 MYR 37.82 MYR 54
Lynch FV 7.53 MYR 10.75 MYR 13.98 MYR 50
Dividend Discount
Gordon GGM 2.42 MYR 4.81 MYR 7.29 MYR 70
DDM Multi-Stage 2.42 MYR 4.16 MYR 5.08 MYR 61
Multiples
P/E Multiple 7.37 MYR 9.82 MYR 12.28 MYR 63
P/B Multiple 6.30 MYR 8.40 MYR 10.49 MYR 55
Asset-Based
NCAV (Graham) 3.00 MYR 4.02 MYR 6.00 MYR 50
Economic Profit
Residual Income 5.56 MYR 6.59 MYR 12.99 MYR 76

Widest divergence: Earnings-Based (10.75 MYR) versus Asset-Based (4.02 MYR). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.0B MYR
Revenue growth (YoY) +7.1%
Net margin 20.2%
Return on equity 13.2%
Free cash flow −576M MYR FY2026
P/E ratio 7.2
More key figures
Operating margin 28.7%
EPS (TTM) 0.7900 MYR
Dividend yield 5.0%
EPS growth (YoY) +10.2%
Net debt 11.5B MYR FY2026

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

Quality Score breakdown

Overall quality 47/100

Of which business quality 35 · Market factors (momentum, volatility) 63

Profitability 32
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 98
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 60
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

AEON Credit Service (M) Berhad provides consumer financial services in Malaysia. It offers easy payment and personal financing schemes based on Islamic principles; and issues payment cards under the Visa and MasterCard brand names.

Full company description

AEON Credit Service (M) Berhad provides consumer financial services in Malaysia. It offers easy payment and personal financing schemes based on Islamic principles; and issues payment cards under the Visa and MasterCard brand names. The company also provides credit and prepaid cards; AEON Wallet app; hire purchase financing for motor vehicles; insurance brokerage; motorcycle, auto, SME, and objective financing; Islamic digital banking; and other related services. It operates through various branches and service centers. The company was incorporated in 1996 and is headquartered in Kuala Lumpur, Malaysia. AEON Credit Service (M) Berhad is a subsidiary of AEON Financial Service Co., Ltd.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

AEON Credit Service (M) Berhad reported revenue of 2.7B MYR in FY2026 versus 1.5B MYR in FY2022, a compound +15.2%/yr. Reported net income was 386M MYR in FY2026, compounding +1.4%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
2.7B MYR
Latest YoY
+22.0%
Avg. growth/yr (3Y)
+17.9%
Avg. growth/yr (5Y)
+11.5%
Avg. growth/yr (20Y)
+20.1%
Revenue +15.2%/yr
FY22 1.5B MYR
FY23 1.6B MYR
FY24 2.1B MYR
FY25 2.2B MYR
FY26 2.7B MYR
Net income +1.4%/yr
FY22 365M MYR
FY23 418M MYR
FY24 414M MYR
FY25 371M MYR
FY26 386M MYR

Watch 5139: 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). "AEON Credit Service (M) Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5139

Peer Group

Credit Services · 333 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 · Below median
Fair Value upside +72% · Top 25%
Return on equity (TTM) 13% · Above median
Return on assets 3% · Above median
Net margin (TTM) 20% · Below median
Operating margin (TTM) 29% · Below median
Revenue growth 7% · Below median
Dividend yield (TTM) 5.0% · Above median
Debt / equity 2.61× · Higher than 75% of peers

Valuation Multiples vs Credit Services median · lower = cheaper

P/E (TTM) 7.2× · Cheaper than 75% of peers
P/B 0.23× · Cheaper than 75% of peers
P/S (TTM) 0.36× · Cheaper than 75% of peers
EV/EBITDA 7.6× · 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 100 · sector 35
FUTURE 36 · sector 39
PAST 53 · sector 32
HEALTH 0 · sector 59
DIVIDEND 100 · sector 51

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 Credit Services stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Visa Inc V $348.97 $204.19 -41%
Mastercard Incorporated MA $537.70 $221.87 -59%
American Express Company AXP $358.44 $206.40 -42%
Bajaj Finance Limited BAJFINANCE ₹1,056 ₹397.61 -62%
Shriram Finance Limited SHRIRAMFIN ₹1,024 ₹553.83 -46%
Cholamandalam Investment and Finance Company CHOLAFIN ₹1,808 ₹796.52 -56%
Tata Capital Limited TATACAP ₹360.60 ₹229.85 -36%
Power Finance Corporation PFC ₹405.10 ₹810.20 +100%
Muthoot Finance Limited MUTHOOTFIN ₹3,129 ₹3,463 +11%
Indian Railway Finance Corporation IRFC ₹88.41 ₹69.72 -21%

Compare AEON Credit Service (M) Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 AEON Credit Service (M) Berhad (5139) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 9.82 MYR versus a price of 5.72 MYR, about +72% (undervalued).
What is the fair value of 5139?
Our model-based fair value for AEON Credit Service (M) Berhad is 9.82 MYR (as of Jul 13, 2026), built from audited fundamentals. The current price is 5.72 MYR.
What is the quality score of 5139?
AEON Credit Service (M) Berhad has a Quality Score of 47/100. 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 AEON Credit Service (M) Berhad (5139)?
AEON Credit Service (M) Berhad reported trailing-twelve-month revenue of about 2.0B MYR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of 5139?
The net profit margin of AEON Credit Service (M) Berhad is about 19.7%, meaning it keeps roughly 19.7% of revenue as net income. Based on the latest reported figures.
Does AEON Credit Service (M) Berhad pay a dividend?
AEON Credit Service (M) Berhad currently shows a dividend yield of about 4.94% relative to its recent price (as of Jul 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 AEON Credit Service (M) 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.