EN DE

Swift Haulage Berhad, an investment holding company, (5303) Fair Value & Analysis

Industrials · MY · Market cap 319M MYR

SH Swift Haulage Berhad, an investment holding company, 5303 · KLSE
Price0.3900 MYR
Fair Value0.6160 MYR
Upside+58.0%
Quality46/100
Watch Swift Haulage Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.4% net margin
Moderate debt · generates free cash flow
4.16% dividend yield
Ranks above peers (9/15)
Narrow moat 33/100
Evidence: High Range 0.4704 MYR – 0.8960 MYR Share as image

Fair value as of: Jul 17, 2026

From 21 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 0.5500 MYR to 0.6160 MYR (+12.0%) since Jul 11, 2026. Share price +4.0% over the past month.

Below-average quality, screening 58% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.4704 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (0.4704 MYR to 0.8960 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.8396 MYR 0.3360 MYR Fair Value 0.6160 MYR Dec 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

56‑month range 0.3360 MYR – 0.8396 MYR · fair‑value band 0.4704 MYR – 0.8960 MYR · the 0.3900 MYR price screens below the 0.6160 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Swift Haulage Berhad, an investment holding company, (5303) currently trades at 0.3900 MYR, while our model-based Fair Value estimate is 0.6160 MYR, implying the stock looks roughly 58.0% undervalued today. The Quality Score stands at 46/100 (below-average 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, Swift Haulage Berhad, an investment holding company, generated revenue of 776M MYR at a net margin of 3.4%. Revenue grew 0.2% year over year. It earns a return on equity of 3.9%. Net debt stands at 817M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.4704 MYR (bear case) to 0.8960 MYR (bull case); at 0.3900 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 18% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -11% fair-value upside, at 58%, 5303 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
Residual Income 0.6100 MYR 0.6000 MYR 0.4900 MYR 76
ROIC Compounder 0.0100 MYR 0.0800 MYR 72
Gordon GGM 0.1300 MYR 0.2300 MYR 0.3200 MYR 70
All 21 models by family
DCF Models
5Y Revenue Exit 0.2000 MYR 0.7100 MYR 39
5Y EBITDA Exit 0.2800 MYR 1.07 MYR 2.02 MYR 41
5Y P/E Exit 0.1200 MYR 38
10Y Revenue Exit 0.3200 MYR 36
10Y EBITDA Exit 0.4600 MYR 1.23 MYR 37
Earnings-Based
Graham-Dodd 0.2200 MYR 0.6900 MYR 0.9100 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 0.0100 MYR 0.0800 MYR 59
Dividend Discount
Gordon GGM 0.1300 MYR 0.2300 MYR 0.3200 MYR 70
DDM Multi-Stage 0.1300 MYR 0.2000 MYR 0.2500 MYR 61
Multiples
P/E Multiple 0.5100 MYR 0.6900 MYR 0.8600 MYR 63
P/S Multiple 0.4200 MYR 0.5500 MYR 0.6900 MYR 58
P/B Multiple 0.4200 MYR 0.5500 MYR 0.6900 MYR 55
EV/EBIT 0.4400 MYR 0.8100 MYR 1.18 MYR 53
EV/EBITDA 1.07 MYR 1.65 MYR 2.22 MYR 54
EV/Revenue 0.1300 MYR 0.4600 MYR 0.8000 MYR 43
Asset-Based
NCAV (Graham) 0.4400 MYR 0.5900 MYR 0.8800 MYR 50
Economic Profit
Residual Income 0.6100 MYR 0.6000 MYR 0.4900 MYR 76
ROIC Compounder 0.0100 MYR 0.0800 MYR 72
Growth Earnings
Growth-Adj P/E 0.4200 MYR 0.6100 MYR 0.7900 MYR 68

Widest divergence: Growth Earnings (0.6100 MYR) versus Economic Profit (0.0100 MYR). Highest evidence: Residual Income (76).

Notify me when 5303 reaches fair value

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

Key figures & financial health

Revenue (TTM) 776M MYR
Revenue growth (YoY) +0.2%
Net margin 3.4%
Return on equity 3.9%
Free cash flow 4.7M MYR FY2025
P/E ratio 13.3
More key figures
Operating margin 10.1%
EPS (TTM) 0.0300 MYR
Dividend yield 4.0%
EPS growth (YoY) +5.9%
Net debt 817M MYR FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 44 · Market factors (momentum, volatility) 50

Profitability 25
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 89
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

Swift Haulage Berhad, an investment holding company, provides integrated logistics services in Malaysia, Singapore, Thailand, and internationally. It operates through the Container Haulage, Land Transportation, Warehousing and Container Depot, and Freight Forwarding segments.

Full company description

Swift Haulage Berhad, an investment holding company, provides integrated logistics services in Malaysia, Singapore, Thailand, and internationally. It operates through the Container Haulage, Land Transportation, Warehousing and Container Depot, and Freight Forwarding segments. The company offers container haulage services, including the transportation of laden containers to and from seaports and other locations within Peninsular Malaysia, as well as land transport services comprising inland transportation and distribution, cross-border transportation, and specialized transportation services. It also provides warehousing services, such as the storage, handling, and management of goods; rental of warehouse and open yard areas; warehouse operations and management services; e-fulfilment services; storage and transshipment of unladen containers; container cleaning; and container repair services, as well as value-added services, such as repacking, labelling, and palletizing. In addition, the company offers freight forwarding services, which include organizing sea, air, and land freight forwarding; project logistics; and in-plant logistics and ship husbandry services. Further, it offers sales, service, and spare parts dealership services for commercial vehicles; tyre retreading; freight transport arrangement services; repair, maintenance, and configuration of commercial vehicle superstructures; automotive solutions; transportation services; and e-commerce retailing services. The company operates a fleet of 1,600 prime movers, 6,000 cargo trailers, 90 trucks, and 110 tankers. Swift Haulage Berhad was incorporated in 2000 and is headquartered in Klang, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Swift Haulage Berhad, an investment holding company, reported revenue of 772M MYR in FY2025 versus 588M MYR in FY2021, a compound +7.0%/yr. Reported net income was 27.4M MYR in FY2025, compounding −12.7%/yr from FY2021.

Growth Quality 53/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
772M MYR
Latest YoY
+7.2%
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.
+6.3%
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.
+6.8%
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.
+6.5%
Revenue +7.0%/yr
FY21 588M MYR
FY22 644M MYR
FY23 672M MYR
FY24 720M MYR
FY25 772M MYR
Net income −12.7%/yr
FY21 47.1M MYR
FY22 48.5M MYR
FY23 61.7M MYR
FY24 39.8M MYR
FY25 27.4M MYR

Watch 5303: 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). "Swift Haulage Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/5303

Peer Group

Integrated Freight & Logistics · 218 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 46 · Below median
Fair Value upside +58% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 3% · Above median
Operating margin (TTM) 10% · Top 25%
Revenue growth 0% · Below median
Dividend yield (TTM) 4.2% · Above median
Debt / equity 0.82× · Higher than 75% of peers

Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper

P/E (TTM) 12.7× · Cheaper than median
P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 16.5× · Pricier than 75% of peers
EV/EBITDA 4.9× · Cheaper than median
PEG 0.71× · 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 100 · sector 46
FUTURE 1 · sector 8
PAST 15 · sector 26
HEALTH 59 · sector 94
DIVIDEND 83 · sector 56

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 Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
United Parcel Service, Inc UPS $117.72 $104.58 -11%
FedEx Corporation FDX $314.69 $347.68 +10%
Deutsche Post AG DHL €57.22 €53.18 -7%
DSV A/S DSV kr 1,660 kr 712.57 -57%
Kuehne + Nagel International AG KNIN CHF 209.90 CHF 147.92 -30%
J.B. Hunt Transport Services, Inc JBHT $291.41 $133.80 -54%
S.F. Holding 002352 ¥31.91 ¥48.64 +52%
C.H. Robinson Worldwide, Inc CHRW $193.50 $86.56 -55%
Expeditors International of Washington, Inc EXPD $172.02 $115.95 -33%
ZTO Express (Cayman) Inc 2057 HK$181.40 HK$241.93 +33%

Compare Swift Haulage 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 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 Swift Haulage Berhad, an investment holding company, (5303) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.6160 MYR versus a price of 0.3900 MYR, about +58% (undervalued).
What is the fair value of 5303?
Our model-based fair value for Swift Haulage Berhad, an investment holding company, is 0.6160 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.3900 MYR.
What is the quality score of 5303?
Swift Haulage Berhad, an investment holding company, has a Quality Score of 46/100. 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 Swift Haulage Berhad, an investment holding company, (5303)?
Swift Haulage Berhad, an investment holding company, reported trailing-twelve-month revenue of about 776M MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 5303?
The net profit margin of Swift Haulage Berhad, an investment holding company, is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Swift Haulage Berhad, an investment holding company, pay a dividend?
Swift Haulage Berhad, an investment holding company, currently shows a dividend yield of about 3.95% relative to its recent price (as of Jul 17, 2026).

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 Swift Haulage 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.