EN DE

Benalec Holdings (5190) Fair Value & Analysis

Industrials · MY · Market cap 71.3M MYR

BH Benalec Holdings 5190 · KLSE
Price0.0700 MYR
Fair Value0.0713 MYR
Upside+1.9%
Quality54/100
Watch Benalec Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/12)
Narrow moat 26/100
Evidence: High Range 0.0563 MYR – 0.0788 MYR Share as image

Fair value as of: Jul 16, 2026

From 22 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 0.1750 MYR to 0.0713 MYR (−59.3%) since Jun 26, 2026.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 0.0563 MYR (bear) to 0.0788 MYR (bull), base 0.0713 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 54/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.1700 MYR 0.0650 MYR Fair Value 0.0713 MYR Feb 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 0.0650 MYR – 0.1700 MYR · fair‑value band 0.0563 MYR – 0.0788 MYR · the 0.0700 MYR price screens below the 0.0713 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

Benalec Holdings (5190) currently trades at 0.0700 MYR, while our model-based Fair Value estimate is 0.0713 MYR, implying the stock looks roughly 1.9% fairly valued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Benalec Holdings generated revenue of 56.7M MYR at a net margin of 0.7%. Revenue declined 32.7% year over year. It earns a return on equity of -0.1%. Net debt stands at 28.9M MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 0.0563 MYR (bear case) to 0.0788 MYR (bull case); at 0.0700 MYR, the current price sits within 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 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 2%, 5190 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 0.0500 MYR 0.0600 MYR 0.0800 MYR 80
Residual Income 0.2300 MYR 0.2000 MYR 0.1200 MYR 76
Rev-Margin DCF 0.0600 MYR 0.0800 MYR 0.1200 MYR 74
All 22 models by family
DCF Models
FCF DCF 0.0500 MYR 0.0600 MYR 0.0800 MYR 38
Owner Earnings 0.0500 MYR 0.0600 MYR 0.0800 MYR 31
5Y Revenue Exit 0.0600 MYR 0.0800 MYR 0.1200 MYR 39
5Y EBITDA Exit 0.0800 MYR 0.1200 MYR 0.1700 MYR 41
5Y P/E Exit 0.0400 MYR 0.0600 MYR 0.0800 MYR 38
10Y Revenue Exit 0.0500 MYR 0.0700 MYR 0.0900 MYR 36
10Y EBITDA Exit 0.0600 MYR 0.0900 MYR 0.1100 MYR 37
10Y P/E Exit 0.0500 MYR 0.0600 MYR 0.0700 MYR 35
Earnings-Based
Graham-Dodd 0.0200 MYR 0.0300 MYR 0.0300 MYR 54
EPV 0.0200 MYR 0.0300 MYR 0.0300 MYR 59
Multiples
P/E Multiple 0.0500 MYR 0.0700 MYR 0.0800 MYR 63
P/S Multiple 0.0400 MYR 0.0500 MYR 0.0700 MYR 58
P/B Multiple 0.0400 MYR 0.0500 MYR 0.0700 MYR 55
EV/EBIT 0.1000 MYR 0.1300 MYR 0.1600 MYR 53
EV/EBITDA 0.1200 MYR 0.1600 MYR 0.2000 MYR 54
EV/Revenue 0.0700 MYR 0.1000 MYR 0.1300 MYR 43
Asset-Based
NCAV (Graham) 0.1800 MYR 0.2500 MYR 0.3700 MYR 50
Growth DCF
Growth DCF 0.0500 MYR 0.0600 MYR 0.0800 MYR 80
Rev-Margin DCF 0.0600 MYR 0.0800 MYR 0.1200 MYR 74
Economic Profit
Residual Income 0.2300 MYR 0.2000 MYR 0.1200 MYR 76
ROIC Compounder 0.0200 MYR 0.0300 MYR 0.0300 MYR 72
Growth Earnings
Growth-Adj P/E 0.0400 MYR 0.0500 MYR 0.0700 MYR 68

Widest divergence: Asset-Based (0.2500 MYR) versus Earnings-Based (0.0300 MYR). Highest evidence: Growth DCF (80).

Notify me when 5190 reaches fair value

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

Key figures & financial health

Revenue (TTM) 56.7M MYR
Revenue growth (YoY) -32.7%
Net margin 0.7%
Return on equity -0.1%
Free cash flow 7.2M MYR FY2026
Operating margin 4.9%
More key figures
EPS growth (YoY) +90.2%
Net debt 28.9M MYR FY2026

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 31

Profitability 16
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 44
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 12
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

Benalec Holdings Berhad, an investment holding company, engages in marine construction and civil engineering services in Malaysia. The company operates through three segments: Marine Construction, Vessel Chartering and Marine Transportation, and Other.

Full company description

Benalec Holdings Berhad, an investment holding company, engages in marine construction and civil engineering services in Malaysia. The company operates through three segments: Marine Construction, Vessel Chartering and Marine Transportation, and Other. It offers marine construction services, including land reclamation, dredging, and beach nourishment; rock revetment, soil consolidation, shore protection, and breakwater construction works; pre-bore and marine piling; and construction of marine structures, bridges, jetties, ports, and other offshore and ancillary services, as well as sells marine construction materials. The company also provides marine transportation and engineering, and voyage charter services. In addition, the company engages in shipbuilding activities; and the provision of ship repair, maintenance, fabrication, and refurbishment services. Further, it involved in the property investment holding activities; trading of vessels; and installation of geo-technical prefabricated vertical drains, as well as acts as an agent for clearance of vessels with port authorities. The company was founded in 1978 and is headquartered in Shah Alam, Malaysia.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Benalec Holdings reported revenue of 61.5M MYR in FY2026 versus 69.9M MYR in FY2022, a compound −3.2%/yr. Reported net income was 3.3M MYR in FY2026.

Growth Quality 38/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
61.5M MYR
Latest YoY
−32.7%
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.
−7.1%
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.
−17.5%
Avg. growth/yr (14Y) 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.
−10.5%
Revenue −3.2%/yr
FY22 69.9M MYR
FY23 76.7M MYR
FY24 37.4M MYR
FY25 91.3M MYR
FY26 61.5M MYR
Net income
FY22 −32.9M MYR
FY23 −49.6M MYR
FY24 −61.2M MYR
FY25 12.7M MYR
FY26 3.3M MYR

Watch 5190: 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). "Benalec Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5190

Peer Group

Engineering & Construction · 839 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 54 · Above median
Fair Value upside +0% · Above median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 5% · Above median
Revenue growth -33% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/B 0.05× · Cheaper than 75% of peers
P/S (TTM) 0.31× · Cheaper than median
P/FCF 2.4× · Pricier than median
EV/EBITDA 2.9× · 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.

VALUE 33 · sector 16
FUTURE 0 · sector 17
PAST 0 · sector 26
HEALTH 100 · sector 94
DIVIDEND 0 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Benalec Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Benalec Holdings (5190) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 0.0713 MYR versus a price of 0.0700 MYR, about +2% (fairly valued).
What is the fair value of 5190?
Our model-based fair value for Benalec Holdings is 0.0713 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 0.0700 MYR.
What is the quality score of 5190?
Benalec Holdings has a Quality Score of 54/100. 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 Benalec Holdings (5190)?
Benalec Holdings reported trailing-twelve-month revenue of about 56.7M MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 5190?
The net profit margin of Benalec Holdings is about 0.7%, meaning it keeps roughly 0.7% 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 Benalec 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.