EN DE

Aurelius Technologies Berhad, an investment holding company, (5302) Fair Value & Analysis

Technology · MY · Market cap 962M MYR

AT Aurelius Technologies Berhad, an investment holding company, 5302 · KLSE
Price0.7200 MYR
Fair Value0.8075 MYR
Upside+12.2%
Quality45/100
Watch Aurelius Technologies Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.6% net margin
Low debt · generates free cash flow
3.36% dividend yield
Ranks above peers (11/15)
Moderate moat 50/100
Evidence: High Range 0.5015 MYR – 1.05 MYR Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 30 days ago

Share price −2.7% over the past month.

Below-average quality, screening 12% undervalued on our models.

What matters now

  • A fairly wide model range (0.5015 MYR to 1.05 MYR) leaves room in how you read the outcome.
  • Our model range runs from 0.5015 MYR (bear) to 1.05 MYR (bull), base 0.8075 MYR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 45/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1.13 MYR 0.3862 MYR Fair Value 0.8075 MYR Dec 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

56‑month range 0.3862 MYR – 1.13 MYR · fair‑value band 0.5015 MYR – 1.05 MYR · the 0.7200 MYR price screens below the 0.8075 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Aurelius Technologies Berhad, an investment holding company, (5302) currently trades at 0.7200 MYR, while our model-based Fair Value estimate is 0.8075 MYR, implying the stock looks roughly 12.2% undervalued today. The Quality Score stands at 45/100 (below-average quality), in the Technology 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, Aurelius Technologies Berhad, an investment holding company, generated revenue of 627M MYR at a net margin of 10.4%. Revenue grew 5.0% year over year. It earns a return on equity of 13.0%. Net debt stands at 7.5M MYR. Fundamentals as of Jul 11, 2026

Our scenario range runs from 0.5015 MYR (bear case) to 1.05 MYR (bull case); at 0.7200 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 35% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at 12%, 5302 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 0.4900 MYR 0.7200 MYR 1.04 MYR 80
Residual Income 0.3500 MYR 0.4000 MYR 0.6000 MYR 76
Rev-Margin DCF 0.5500 MYR 0.9000 MYR 1.33 MYR 74
All 26 models by family
DCF Models
FCF DCF 0.4900 MYR 0.7400 MYR 1.10 MYR 38
Owner Earnings 0.4700 MYR 0.7200 MYR 1.06 MYR 31
5Y Revenue Exit 0.5500 MYR 0.9100 MYR 1.38 MYR 39
5Y EBITDA Exit 0.6100 MYR 1.03 MYR 1.53 MYR 41
5Y P/E Exit 0.6100 MYR 1.03 MYR 1.49 MYR 38
10Y Revenue Exit 0.5000 MYR 0.8100 MYR 1.25 MYR 36
10Y EBITDA Exit 0.5500 MYR 0.8900 MYR 1.36 MYR 37
10Y P/E Exit 0.5600 MYR 0.8900 MYR 1.33 MYR 35
Earnings-Based
Graham-Dodd 0.3400 MYR 1.29 MYR 1.75 MYR 54
Lynch FV 0.3100 MYR 0.4500 MYR 0.5800 MYR 50
PEG = 1.0 0.3100 MYR 0.4500 MYR 0.5800 MYR 46
EPV 0.4200 MYR 0.4800 MYR 0.5200 MYR 59
Dividend Discount
Gordon GGM 0.2300 MYR 0.4200 MYR 0.5800 MYR 70
DDM Multi-Stage 0.2300 MYR 0.3900 MYR 0.4500 MYR 61
Multiples
P/E Multiple 0.7500 MYR 1.00 MYR 1.25 MYR 63
P/S Multiple 0.6400 MYR 0.8500 MYR 1.06 MYR 58
P/B Multiple 0.6400 MYR 0.8500 MYR 1.06 MYR 55
EV/EBIT 0.9000 MYR 1.19 MYR 1.49 MYR 53
EV/EBITDA 0.7600 MYR 1.01 MYR 1.26 MYR 54
EV/Revenue 0.6100 MYR 0.8700 MYR 1.12 MYR 43
Asset-Based
NCAV (Graham) 0.2000 MYR 0.2700 MYR 0.4000 MYR 50
Growth DCF
Growth DCF 0.4900 MYR 0.7200 MYR 1.04 MYR 80
Rev-Margin DCF 0.5500 MYR 0.9000 MYR 1.33 MYR 74
Economic Profit
Residual Income 0.3500 MYR 0.4000 MYR 0.6000 MYR 76
ROIC Compounder 0.4300 MYR 0.5300 MYR 0.6500 MYR 72
Growth Earnings
Growth-Adj P/E 0.5600 MYR 0.8000 MYR 1.03 MYR 68

Widest divergence: DCF Models (0.8900 MYR) versus Asset-Based (0.2700 MYR). Highest evidence: Growth DCF (80).

Notify me when 5302 reaches fair value

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

Key figures & financial health

Revenue (TTM) 627M MYR
Revenue growth (YoY) +5.0%
Net margin 10.4%
Return on equity 13.0%
Free cash flow 61.5M MYR FY2026
P/E ratio 17.0
More key figures
Operating margin 13.5%
EPS (TTM) 0.0400 MYR
EPS growth (YoY) -44.2%
Net debt 7.5M MYR FY2026

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 48 · Market factors (momentum, volatility) 37

Profitability 49
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 15
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

Aurelius Technologies Berhad, an investment holding company, offers electronic manufacturing services for industrial electronic products in the United States, Malaysia, the Asia-Pacific, and Europe.

Full company description

Aurelius Technologies Berhad, an investment holding company, offers electronic manufacturing services for industrial electronic products in the United States, Malaysia, the Asia-Pacific, and Europe. It offers manufacturing services, including printed circuit board assembly, sub-assembly, and box-build services; and system build products, as well as test development and testing, proto and NPI support, further processing, and lean manufacturing. The company also provides new product introduction, art surface mount technology, test systems development, engineering, and supply chain and quality management services. It serves the communication and IoT, multicomponent semiconductor module, energy, power electronics, and lightings industries. Aurelius Technologies Berhad was incorporated in 1993 and is based in Kulim, Malaysia.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Aurelius Technologies Berhad, an investment holding company, reported revenue of 627M MYR in FY2026 versus 367M MYR in FY2022, a compound +14.3%/yr. Reported net income was 65.1M MYR in FY2026, compounding +31.1%/yr from FY2022.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
627M MYR
Latest YoY
+3.8%
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.
+9.1%
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.
+11.6%
Avg. growth/yr (7Y) 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 +14.3%/yr
FY22 367M MYR
FY23 482M MYR
FY24 421M MYR
FY25 604M MYR
FY26 627M MYR
Net income +31.1%/yr
FY22 22.0M MYR
FY23 37.2M MYR
FY24 41.7M MYR
FY25 61.0M MYR
FY26 65.1M MYR

Watch 5302: 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). "Aurelius Technologies Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/5302

Peer Group

Semiconductor Equipment & Materials · 212 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 · Bottom 25%
Fair Value upside +12% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 9% · Below median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 3.4% · Top 25%

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 18.5× · Cheaper than 75% of peers
P/B 0.46× · Cheaper than 75% of peers
P/S (TTM) 0.39× · Cheaper than 75% of peers
P/FCF 3.8× · Pricier than median
EV/EBITDA 2.3× · Cheaper than 75% of peers
PEG 0.85× · 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 50 · sector 0
FUTURE 0 · sector 58
PAST 46 · sector 30
HEALTH 100 · sector 96
DIVIDEND 67 · sector 16

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Aurelius Technologies Berhad, an investment holding company, 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 Aurelius Technologies Berhad, an investment holding company, (5302) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 0.8075 MYR versus a price of 0.7200 MYR, about +12% (undervalued).
What is the fair value of 5302?
Our model-based fair value for Aurelius Technologies Berhad, an investment holding company, is 0.8075 MYR (as of Jul 11, 2026), built from audited fundamentals. The current price is 0.7200 MYR.
What is the quality score of 5302?
Aurelius Technologies Berhad, an investment holding company, 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 Aurelius Technologies Berhad, an investment holding company, (5302)?
Aurelius Technologies Berhad, an investment holding company, reported trailing-twelve-month revenue of about 627M MYR (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 5302?
The net profit margin of Aurelius Technologies Berhad, an investment holding company, is about 10.4%, meaning it keeps roughly 10.4% 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 Aurelius Technologies Berhad, an investment holding company, 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.