EN DE

Homeritz Corporation (5160) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 163M MYR

HC Homeritz Corporation 5160 · KLSE
Price0.3750 MYR
Fair Value0.6600 MYR
Upside+76.0%
Quality60/100
Watch Homeritz Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.3% net margin
Low debt · generates free cash flow
Ranks above peers (10/12)
Moderate moat 45/100
Evidence: High Range 0.5200 MYR – 0.8500 MYR Share as image

Fair value as of: Jul 20, 2026

From 26 valuation models · updated 21 days ago

Share price +1.4% over the past month.

A solid business, screening 76% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.5200 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) 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)

0.6127 MYR 0.3350 MYR Fair Value 0.6600 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 0.3350 MYR – 0.6127 MYR · fair‑value band 0.5200 MYR – 0.8500 MYR · the 0.3750 MYR price screens below the 0.6600 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Homeritz Corporation (5160) currently trades at 0.3750 MYR, while our model-based Fair Value estimate is 0.6600 MYR, implying the stock looks roughly 76.0% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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, Homeritz Corporation generated revenue of 219M MYR at a net margin of 10.3%. Revenue declined 5.6% year over year. It earns a return on equity of 7.3%. The stock trades on a trailing P/E of 7.6. Fundamentals as of Jul 20, 2026

Our scenario range runs from 0.5200 MYR (bear case) to 0.8500 MYR (bull case); at 0.3750 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 32% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 76%, 5160 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 0.1800 MYR 0.2200 MYR 0.2500 MYR 80
Residual Income 0.5200 MYR 0.5500 MYR 0.5800 MYR 76
Rev-Margin DCF 0.3500 MYR 0.5300 MYR 0.7400 MYR 74
All 26 models by family
DCF Models
FCF DCF 0.1800 MYR 0.2200 MYR 0.2700 MYR 38
Owner Earnings 0.3600 MYR 0.4600 MYR 0.5900 MYR 31
5Y Revenue Exit 0.3500 MYR 0.5400 MYR 0.7800 MYR 39
5Y EBITDA Exit 0.4800 MYR 0.7900 MYR 1.14 MYR 41
5Y P/E Exit 0.6200 MYR 1.04 MYR 1.48 MYR 38
10Y Revenue Exit 0.2600 MYR 0.4000 MYR 0.5900 MYR 36
10Y EBITDA Exit 0.3400 MYR 0.5500 MYR 0.8200 MYR 37
10Y P/E Exit 0.4200 MYR 0.7000 MYR 1.04 MYR 35
Earnings-Based
Graham-Dodd 0.4100 MYR 1.22 MYR 1.62 MYR 54
Lynch FV 0.2600 MYR 0.3700 MYR 0.4800 MYR 50
PEG = 1.0 0.2600 MYR 0.3700 MYR 0.4800 MYR 46
EPV 0.3600 MYR 0.3900 MYR 0.4200 MYR 59
Dividend Discount
Gordon GGM 0.3900 MYR 0.6600 MYR 0.8500 MYR 70
DDM Multi-Stage 0.3900 MYR 0.5800 MYR 0.7100 MYR 61
Multiples
P/E Multiple 0.9900 MYR 1.32 MYR 1.65 MYR 63
P/S Multiple 0.4400 MYR 0.5900 MYR 0.7400 MYR 58
P/B Multiple 0.7600 MYR 1.02 MYR 1.27 MYR 55
EV/EBIT 0.9800 MYR 1.28 MYR 1.58 MYR 53
EV/EBITDA 0.8000 MYR 1.04 MYR 1.27 MYR 54
EV/Revenue 0.5000 MYR 0.6700 MYR 0.8500 MYR 43
Asset-Based
NCAV (Graham) 0.3300 MYR 0.4500 MYR 0.6700 MYR 50
Growth DCF
Growth DCF 0.1800 MYR 0.2200 MYR 0.2500 MYR 80
Rev-Margin DCF 0.3500 MYR 0.5300 MYR 0.7400 MYR 74
Economic Profit
Residual Income 0.5200 MYR 0.5500 MYR 0.5800 MYR 76
ROIC Compounder 0.3600 MYR 0.3900 MYR 0.4200 MYR 72
Growth Earnings
Growth-Adj P/E 0.8000 MYR 1.15 MYR 1.49 MYR 68

Widest divergence: Growth Earnings (1.15 MYR) versus Growth DCF (0.2200 MYR). Highest evidence: Growth DCF (80).

Notify me when 5160 reaches fair value

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

Key figures & financial health

Revenue (TTM) 219M MYR
Revenue growth (YoY) -5.6%
Net margin 10.3%
Return on equity 7.3%
Free cash flow 5.5M MYR FY2025
P/E ratio 7.1
More key figures
Operating margin 11.5%
EPS (TTM) 0.0500 MYR
EPS growth (YoY) -24.8%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 60 · Market factors (momentum, volatility) 37

Profitability 52
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 88
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

Homeritz Corporation Berhad, an investment holding company, designs, manufactures, and sells upholstery furniture products in Malaysia.

Full company description

Homeritz Corporation Berhad, an investment holding company, designs, manufactures, and sells upholstery furniture products in Malaysia. The company provides upholstered home furniture products, including leather and fabric-based sofas, dining chairs, and bed frames; other home furniture, such as cushion seats, sofa beds, and tables; and lifestyle furniture products under the eritz brand, as well as furniture parts. It is also involved in the property investment business and provision of management services. The company serves overseas wholesalers and retailers. It also exports its products to approximately 40 countries, including Europe, Australasia, North and South America, Asia, and Africa. The company was founded in 1997 and is based in Muar, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Homeritz Corporation reported revenue of 225M MYR in FY2025 versus 165M MYR in FY2021, a compound +8.1%/yr. Reported net income was 27.5M MYR in FY2025, compounding +5.4%/yr from FY2021.

Growth Quality 54/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
225M MYR
Latest YoY
−2.0%
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.
−2.6%
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.
+7.7%
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.
+6.1%
Revenue +8.1%/yr
FY21 165M MYR
FY22 243M MYR
FY23 163M MYR
FY24 230M MYR
FY25 225M MYR
Net income +5.4%/yr
FY21 22.3M MYR
FY22 41.0M MYR
FY23 26.0M MYR
FY24 34.2M MYR
FY25 27.5M MYR

Watch 5160: 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). "Homeritz Corporation Fair Value". https://www.fairvalue-calculator.com/stock/5160

Peer Group

Furnishings, Fixtures & Appliances · 311 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 60 · Above median
Fair Value upside +76% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth -6% · Below median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 7.1× · Cheaper than 75% of peers
P/B 0.13× · Cheaper than 75% of peers
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 7.3× · 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 22
FUTURE 0 · sector 0
PAST 29 · sector 19
HEALTH 100 · sector 97
DIVIDEND 0 · sector 55

Insider activity: 40/100

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare Homeritz Corporation 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 Homeritz Corporation (5160) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 0.6600 MYR versus a price of 0.3750 MYR, about +76% (undervalued).
What is the fair value of 5160?
Our model-based fair value for Homeritz Corporation is 0.6600 MYR (as of Jul 20, 2026), built from audited fundamentals. The current price is 0.3750 MYR.
What is the quality score of 5160?
Homeritz Corporation has a Quality Score of 60/100. 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 Homeritz Corporation (5160)?
Homeritz Corporation reported trailing-twelve-month revenue of about 219M MYR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 5160?
The net profit margin of Homeritz Corporation is about 10.3%, meaning it keeps roughly 10.3% of revenue as net income. 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 Homeritz Corporation 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.