EN DE

EC Excel Holdings (5192) Fair Value & Analysis

Basic Materials · MY · Market cap 181M MYR

EE EC Excel Holdings 5192 · KLSE
Price0.8200 MYR
Fair Value0.4800 MYR
Upside-41.5%
Quality41/100
Watch EC Excel Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.0% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Narrow moat 36/100
Evidence: High Range 0.3600 MYR – 0.6000 MYR Share as image

Fair value as of: Jul 13, 2026

From 24 valuation models · updated 28 days ago

Share price −1.8% over the past month.

Below-average quality, and screening another 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.6000 MYR). The favourable scenario is already priced in.
  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.65 MYR 0.2989 MYR Fair Value 0.4800 MYR Jul 2020 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 0.2989 MYR – 1.65 MYR · fair‑value band 0.3600 MYR – 0.6000 MYR · the 0.8200 MYR price screens above the 0.4800 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

EC Excel Holdings (5192) currently trades at 0.8200 MYR, while our model-based Fair Value estimate is 0.4800 MYR, implying the stock looks roughly 41.5% overvalued today. The Quality Score stands at 41/100 (below-average quality), in the Basic Materials 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: high).

Over the trailing twelve months, EC Excel Holdings generated revenue of 253M MYR at a net margin of 3.0%. Revenue grew 29.3% year over year. It earns a return on equity of 6.5%. Net debt stands at 68.7M MYR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 0.3600 MYR (bear case) to 0.6000 MYR (bull case); at 0.8200 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 about 20% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -7% fair-value upside, at -41%, 5192 screens richer 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 2.42 MYR 3.30 MYR 4.35 MYR 80
Residual Income 0.4900 MYR 0.4600 MYR 0.3600 MYR 76
Rev-Margin DCF 1.33 MYR 1.78 MYR 2.33 MYR 74
All 24 models by family
DCF Models
FCF DCF 2.42 MYR 3.46 MYR 4.79 MYR 38
Owner Earnings 0.1700 MYR 0.2500 MYR 0.3500 MYR 31
5Y Revenue Exit 1.33 MYR 1.74 MYR 2.20 MYR 39
5Y EBITDA Exit 1.36 MYR 1.79 MYR 2.26 MYR 41
5Y P/E Exit 1.21 MYR 1.51 MYR 1.79 MYR 38
10Y Revenue Exit 1.78 MYR 2.24 MYR 2.79 MYR 36
10Y EBITDA Exit 1.81 MYR 2.27 MYR 2.83 MYR 37
10Y P/E Exit 1.73 MYR 2.10 MYR 2.52 MYR 35
Earnings-Based
Graham-Dodd 0.1900 MYR 0.6500 MYR 0.8700 MYR 54
Lynch FV 0.1500 MYR 0.2100 MYR 0.2800 MYR 50
PEG = 1.0 0.1500 MYR 0.2100 MYR 0.2800 MYR 46
EPV 0.3700 MYR 0.4200 MYR 0.4600 MYR 59
Multiples
P/E Multiple 0.3600 MYR 0.4800 MYR 0.6000 MYR 63
P/S Multiple 0.3600 MYR 0.4800 MYR 0.6000 MYR 58
P/B Multiple 0.3600 MYR 0.4800 MYR 0.6000 MYR 55
EV/EBIT 0.6200 MYR 0.8400 MYR 1.05 MYR 53
EV/EBITDA 0.6400 MYR 0.8600 MYR 1.07 MYR 54
EV/Revenue 0.5400 MYR 0.7800 MYR 1.01 MYR 43
Asset-Based
NCAV (Graham) 0.3700 MYR 0.4900 MYR 0.7400 MYR 50
Growth DCF
Growth DCF 2.42 MYR 3.30 MYR 4.35 MYR 80
Rev-Margin DCF 1.33 MYR 1.78 MYR 2.33 MYR 74
Economic Profit
Residual Income 0.4900 MYR 0.4600 MYR 0.3600 MYR 76
ROIC Compounder 0.3700 MYR 0.4200 MYR 0.4600 MYR 72
Growth Earnings
Growth-Adj P/E 0.3100 MYR 0.4500 MYR 0.5800 MYR 68

Widest divergence: DCF Models (1.79 MYR) versus Earnings-Based (0.2100 MYR). Highest evidence: Growth DCF (80).

Notify me when 5192 reaches fair value

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

Key figures & financial health

Revenue (TTM) 253M MYR
Revenue growth (YoY) +29.3%
Net margin 3.0%
Return on equity 6.5%
Free cash flow 62.3M MYR FY2025
P/E ratio 20.9
More key figures
Operating margin 11.9%
EPS (TTM) 0.0400 MYR
EPS growth (YoY) +151%
Net debt 68.7M MYR FY2025

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

Quality Score breakdown

Overall quality 41/100

Of which business quality 46 · Market factors (momentum, volatility) 47

Profitability 31
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 52
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 0
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

EC Excel Holdings Berhad, an investment holding company, engages in the manufacture and processing of secondary stainless steel and other metal related products in Malaysia, the Republic of Singapore, Australia, the Republic of Indonesia, and Brunei.

Full company description

EC Excel Holdings Berhad, an investment holding company, engages in the manufacture and processing of secondary stainless steel and other metal related products in Malaysia, the Republic of Singapore, Australia, the Republic of Indonesia, and Brunei. It operates through Stainless Steel and Metal Related Products; Marine Hardware and Consumable; Other Industrial Hardware; and Engineering and Project Works segments. The company manufactures stainless steel tubes and pipes, as well as processes stainless steel flat products. It also trades in stainless steel long and flat products, and other metal related products; marine hardware and consumables; a variety of consumables; and various industrial hardware products. In addition, the company offers engineering works, fabricates and installs rubber glove dipping lines; hires motor vehicles; and operates as a dealer for industrial products, cables, belts, and hardware. Further, it engages in the supply, fabrication, and installation of aluminium, glass, and related products; shipbuilders, architects and building contractors, industrial hardware wholesalers and retailers; trading in water pipes and fittings systems, and construction materials; and supply and installation of stainless-steel related products or structural products for the retail and business projects. EC Excel Holdings Berhad was formerly known as K. Seng Seng Corporation Berhad and changed its name to EC Excel Holdings Berhad in May 2026. EC Excel Holdings Berhad was incorporated in 1985 and is based in Balakong, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

EC Excel Holdings reported revenue of 235M MYR in FY2025 versus 152M MYR in FY2021, a compound +11.5%/yr. Reported net income was 6.1M MYR in FY2025, compounding −13.1%/yr from FY2021.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
235M 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.
+6.8%
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.
+17.3%
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.
+8.3%
Revenue +11.5%/yr
FY21 152M MYR
FY22 193M MYR
FY23 183M MYR
FY24 298M MYR
FY25 235M MYR
Net income −13.1%/yr
FY21 10.7M MYR
FY22 1.5M MYR
FY23 −13.4M MYR
FY24 7.7M MYR
FY25 6.1M MYR

5192 screens 41% overvalued. Compare with Tata Steel Limited →

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). "EC Excel Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5192

Peer Group

Steel · 378 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 41 · Bottom 25%
Fair Value upside −42% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 12% · Top 25%
Revenue growth 29% · Top 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 20.9× · Pricier than median
P/B 0.28× · Cheaper than 75% of peers
P/S (TTM) 0.18× · Cheaper than median
P/FCF 0.7× · Pricier than median
EV/EBITDA 2.0× · 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 0 · sector 19
FUTURE 100 · sector 4
PAST 26 · sector 15
HEALTH 94 · sector 95
DIVIDEND 0 · sector 41

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

Stock Price Fair Value vs Fair Value
Tata Steel Limited TTST $0.2010 $0.2000 -0%
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%
Ternium S.A TXR 17,780 ARS 27,210 ARS +53%

Compare EC Excel Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 EC Excel Holdings (5192) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 0.4800 MYR versus a price of 0.8200 MYR, about −41% (overvalued).
What is the fair value of 5192?
Our model-based fair value for EC Excel Holdings is 0.4800 MYR (as of Jul 13, 2026), built from audited fundamentals. The current price is 0.8200 MYR.
What is the quality score of 5192?
EC Excel Holdings has a Quality Score of 41/100. 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 EC Excel Holdings (5192)?
EC Excel Holdings reported trailing-twelve-month revenue of about 253M MYR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of 5192?
The net profit margin of EC Excel Holdings is about 3.0%, meaning it keeps roughly 3.0% 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 EC Excel 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.