EN DE

JCY International Berhad (5161) Fair Value & Analysis

Technology · MY · Market cap 801M MYR

JI JCY International Berhad 5161 · KLSE
Price0.5400 MYR
Fair Value0.1900 MYR
Upside-64.8%
Quality45/100
Watch JCY International Berhad for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -21.8% net margin
generates free cash flow
Trails peers (3/10)
Narrow moat 10/100
Evidence: Low Range 0.1400 MYR – 0.2500 MYR Share as image

Fair value as of: Jul 16, 2026

From 7 valuation models · updated 25 days ago

Share price +42.1% over the past month.

Below-average quality, and screening another 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.2500 MYR). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.8950 MYR 0.1200 MYR Fair Value 0.1900 MYR Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 0.1200 MYR – 0.8950 MYR · fair‑value band 0.1400 MYR – 0.2500 MYR · the 0.5400 MYR price screens above the 0.1900 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

JCY International Berhad (5161) currently trades at 0.5400 MYR, while our model-based Fair Value estimate is 0.1900 MYR, implying the stock looks roughly 64.8% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, JCY International Berhad generated revenue of 520M MYR at a net margin of -21.8%. Revenue grew 24.8% year over year. It earns a return on equity of -18.8%. Fundamentals as of Jul 16, 2026

Our scenario range runs from 0.1400 MYR (bear case) to 0.2500 MYR (bull case); at 0.5400 MYR, the current price sits above 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 near its 52-week high and 116% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -65%, 5161 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 0.1300 MYR 0.1600 MYR 0.2100 MYR 72
Rev-Margin DCF 0.1300 MYR 0.1800 MYR 0.2500 MYR 67
NCAV (Graham) 0.1400 MYR 0.1900 MYR 0.2800 MYR 50
All 7 models by family
DCF Models
FCF DCF 0.1200 MYR 0.1600 MYR 0.2200 MYR 38
5Y Revenue Exit 0.1300 MYR 0.1800 MYR 0.2500 MYR 39
10Y Revenue Exit 0.1200 MYR 0.1600 MYR 0.1900 MYR 36
Multiples
EV/Revenue 0.1400 MYR 0.1900 MYR 0.2500 MYR 43
Asset-Based
NCAV (Graham) 0.1400 MYR 0.1900 MYR 0.2800 MYR 50
Growth DCF
Growth DCF 0.1300 MYR 0.1600 MYR 0.2100 MYR 72
Rev-Margin DCF 0.1300 MYR 0.1800 MYR 0.2500 MYR 67

Widest divergence: Multiples (0.1900 MYR) versus DCF Models (0.1600 MYR). Highest evidence: Growth DCF (72).

Notify me when 5161 reaches fair value

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

Key figures & financial health

Revenue (TTM) 520M MYR
Revenue growth (YoY) +24.8%
Net margin -21.8%
Return on equity -18.8%
Free cash flow 29.7M MYR FY2025
Operating margin -17.0%
More key figures
EPS (TTM) -0.0500 MYR

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 47 · Market factors (momentum, volatility) 80

Profitability 9
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 91
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 80
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

JCY International Berhad engages in the manufacturing of precision components and sub-assembly products in Malaysia, Thailand, and internationally.

Full company description

JCY International Berhad engages in the manufacturing of precision components and sub-assembly products in Malaysia, Thailand, and internationally. The company offers LED light bulbs, solar micro inverters, baseplates, solid state drive enclosures, covers, heat sinks, prototype hog outs, hard disk drive covers, separator plates, steel connector plates, actuator arm bodies, steel connectors, actuator pivot flex circuit assemblies, and form-in-place gaskets. It also provides various support services, including tool room, tool design, and hog out/prototyping; die casting, CNC precision machining, precision stamping, extrusion machining, electro-deposition coating, chemical polishing, passivation, FIPG plotting, and EMS and cleanroom assembly; and lab and measurement equipment. In addition, it is involved in the manufacturing and trading of hard disk drive, mechanical, and automotive components; die casting and precision engineering; and provision of labor management services. The company was founded in 1994 and is headquartered in Johor Bahru, Malaysia. JCY International Berhad operates as a subsidiary of YKY Investments Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

JCY International Berhad reported revenue of 478M MYR in FY2025 versus 1.1B MYR in FY2021, a compound −18.0%/yr. Reported net income was −62.9M MYR in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
478M MYR
Latest YoY
−21.2%
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.
−16.8%
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.
−15.0%
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.
−11.2%
Revenue −18.0%/yr
FY21 1.1B MYR
FY22 831M MYR
FY23 475M MYR
FY24 607M MYR
FY25 478M MYR
Net income
FY21 −35.4M MYR
FY22 −89.2M MYR
FY23 −90.3M MYR
FY24 28.8M MYR
FY25 −62.9M MYR

5161 screens 65% overvalued. Compare with Compal Electronics, Inc →

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). "JCY International Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5161

Peer Group

Computer Hardware · 215 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 45 · Below median
Fair Value upside −65% · Bottom 25%
Return on assets -9% · Bottom 25%
Net margin (TTM) -22% · Bottom 25%
Operating margin (TTM) -17% · Bottom 25%
Revenue growth 25% · Above median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/B 0.32× · Cheaper than 75% of peers
P/S (TTM) 0.38× · Cheaper than 75% of peers
P/FCF 6.6× · 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 0 · sector 0
FUTURE 100 · sector 57
PAST 0 · sector 26
HEALTH 0 · sector 97
DIVIDEND 0 · sector 44

VALUE 0: the price sits above our fair-value range.

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 Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare JCY International Berhad with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 JCY International Berhad (5161) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 0.1900 MYR versus a price of 0.5400 MYR, about −65% (overvalued).
What is the fair value of 5161?
Our model-based fair value for JCY International Berhad is 0.1900 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 0.5400 MYR.
What is the quality score of 5161?
JCY International Berhad has a Quality Score of 45/100. 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 JCY International Berhad (5161)?
JCY International Berhad reported trailing-twelve-month revenue of about 520M MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 5161?
The net profit margin of JCY International Berhad is about -21.8%, 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 JCY International 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.