Feytech Holdings Berhad (5322) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Feytech Holdings Berhad stock MYR 0.31, price MYR 0.20, upside +55.0%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
30‑month range 0.2000 MYR – 1.11 MYR · fair‑value band 0.2500 MYR – 0.3600 MYR · the 0.2000 MYR price screens below the 0.3100 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Feytech Holdings Berhad in your weekly email
Every Wednesday you see whether Feytech Holdings Berhad is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Feytech Holdings Berhad, through its subsidiaries, manufactures and sells automotive covers and seats in Malaysia, Singapore, Australia, New Zealand, and internationally. It operates through Automotive Seat Covers, Interior Parts Covers, and Automotive Seats segments.
Show moreShow less
The company offers automotive seat covers; interior part covers comprising door ornament, steering wheel, gear knob, handbrake handle, and console covers; and automotive seats.
It also wholesales, manufactures, markets, sells, and installs automotive upholstery products and related accessories; exports and imports accessories for motor vehices. Feytech Holdings Berhad was founded in 2002 and is headquartered in Johor Bahru, Malaysia.
Stock analysis
Feytech Holdings Berhad (5322) currently trades at 0.2000 MYR, while our model-based Fair Value estimate is 0.3100 MYR, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 0.6700 MYR per share, and 21 of the 25 models we run sit above the 0.2000 MYR price.
Bear case: the Earnings-Based group reads lowest at 0.1900 MYR, and 4 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.2500 MYR (bear) to 0.3600 MYR (bull), the price of 0.2000 MYR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Feytech Holdings Berhad reported revenue of 128M MYR in FY2025 versus 85.2M MYR in FY2021, a compound +10.8%/yr. Reported net income was 10.4M MYR in FY2025, compounding −14.0%/yr from FY2021.
Key figures
Market cap 169M MYR (≈ $41.6M) Micro · P/E ratio 10.0 · P/S ratio 1.17 · EPS (TTM) 0.0200 MYR · Dividend yield 3.0% · Net margin 9.4% · Return on equity 5.4% · Return on assets (EBIT) 18.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 38% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 55%, 5322 screens cheaper than that median.
Fair Value models
Bear0.2500 MYRFair Value 0.3100 MYRBull0.3600 MYR
Price 0.2000 MYR · Upside +55.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0120 MYR per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−42.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+0.4%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.1%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.9%
Dividend (yield on the price)3.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.28% → 9%
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Feytech Holdings Berhad with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Auto Parts · 655 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+55.0% · Top 25%
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets3.1% · Below median
Net margin (12 months)9.4% · Top 25%
Operating margin (12 months)17.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)20.7% · Top 25%
Dividend yield (12 months)3.0% · Above median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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.
Is Feytech Holdings Berhad (5322) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 0.3100 MYR versus a price of 0.2000 MYR, about +55% upside (undervalued).
What is the fair value of 5322?
Our model-based fair value for Feytech Holdings Berhad is 0.3100 MYR (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.2000 MYR.
What is the quality score of 5322?
Feytech Holdings Berhad has a Quality Score of 52/100. 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 price target for Feytech Holdings Berhad (5322)?
Our model-based price target is the fair value of 0.3100 MYR (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 0.2500 MYR, optimistic scenario 0.3600 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Feytech Holdings Berhad stock forecast for 2026?
Our models put fair value at 0.3100 MYR, about +55% upside versus a price of 0.2000 MYR (undervalued). Cautious scenario 0.2500 MYR, optimistic scenario 0.3600 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Feytech Holdings Berhad (5322)?
Feytech Holdings Berhad reported trailing-twelve-month revenue of about 144M MYR (latest available figure, as of Nov 9, 2026).
Does Feytech Holdings Berhad pay a dividend?
Feytech Holdings Berhad currently shows a dividend yield of 3.00% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Feytech Holdings Berhad (5322) and when is the ex-dividend date?
Feytech Holdings Berhad pays a dividend of 0.006 MYR per share a year, a dividend yield of 3.0%. The last ex-dividend date was Feb 5, 2026. The payout ratio is 30.0% of earnings. Free cash flow covers the dividend 6.16 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Feytech Holdings Berhad (5322)?
For today's price to be fair in a discounted-cash-flow model, Feytech Holdings Berhad would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 5322 use?
Our models discount Feytech Holdings Berhad at 9.7 %: a base by market capitalisation (nano), damped by beta 0.37, country premium for Malaysia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Feytech Holdings Berhad that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Feytech Holdings Berhad (5322) delivered so far?
Over the past 5 years revenue at Feytech Holdings Berhad grew +10.1 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Feytech Holdings Berhad (5322) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into Feytech Holdings Berhad (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Feytech Holdings Berhad (5322)?
The free-cash-flow yield on the price is 18.49 %: that much free cash flow Feytech Holdings Berhad produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Feytech Holdings Berhad (5322)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Feytech Holdings Berhad it is 0.3100 MYR per share (as of Nov 9, 2026), against a price of 0.2000 MYR. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Feytech Holdings Berhad stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 5322 trades below its calculated fair value: price 0.2000 MYR, fair value 0.3100 MYR, a gap of about +55% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 5322?
No. The price is what the market pays today (0.2000 MYR); the fair value is what the company's own numbers justify (0.3100 MYR). For Feytech Holdings Berhad the two are 0.1100 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Feytech Holdings Berhad worth?
The market values Feytech Holdings Berhad at about 169M MYR (market capitalisation, as of Nov 9, 2026). Per share that is 0.2000 MYR; our models calculate a fair value of 0.3100 MYR per share.
What do the bullish and bearish scenarios say about 5322?
Our models span a range for Feytech Holdings Berhad: cautious scenario 0.2500 MYR, base 0.3100 MYR, optimistic 0.3600 MYR per share (as of Nov 9, 2026, price 0.2000 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 5322?
Feytech Holdings Berhad trades at a price-to-earnings ratio of 10.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.3100 MYR is built from several models across several years. Other multiples: P/B 0.7, P/S 1.2, EV/EBITDA 0.8.
How solid is the balance sheet of Feytech Holdings Berhad (5322)?
Balance-sheet figures for Feytech Holdings Berhad (as of Nov 9, 2026): return on equity 5.4%, debt of 0.06 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 5322 from its 52-week high?
Feytech Holdings Berhad trades at 0.2000 MYR, about 38% below its 52-week high of 0.3229 MYR and at the low of 0.2000 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.3100 MYR is for.
Which stocks are comparable to Feytech Holdings Berhad?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Feytech Holdings Berhad stock attractive at the current price?
The data as of Nov 9, 2026: price 0.2000 MYR, calculated fair value 0.3100 MYR (+55%), Quality Score 52/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 5322 calculated?
We run Feytech Holdings Berhad through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.3100 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Feytech Holdings Berhad currently trades 35% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Feytech Holdings Berhad (5322)?
The closing price on Nov 6, 2026 was 0.2000 MYR. Our model-based fair value is 0.3100 MYR, about +55% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Feytech Holdings Berhad right now?
The price is below even our cautious bear case (0.2500 MYR). The market is more pessimistic than our downside scenario. 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 quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Feytech Holdings Berhad
How large is the market capitalisation of Feytech Holdings Berhad (5322)?
The market capitalisation of Feytech Holdings Berhad is 169M MYR (≈ $41.6M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Feytech Holdings Berhad (5322)?
The price-to-sales ratio of Feytech Holdings Berhad is 1.17 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Feytech Holdings Berhad (5322)?
Earnings per share at Feytech Holdings Berhad are 0.0200 MYR (price ÷ EPS = P/E 10.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Feytech Holdings Berhad (5322)?
The dividend yield of Feytech Holdings Berhad is 3.0% (payout 30.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Feytech Holdings Berhad (5322)?
The net margin of Feytech Holdings Berhad is 9.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Feytech Holdings Berhad (5322)?
The return on equity (ROE) of Feytech Holdings Berhad is 5.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Feytech Holdings Berhad (5322)?
On an EBIT basis the return on assets of Feytech Holdings Berhad is 18.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Feytech Holdings Berhad (5322)?
The operating margin of Feytech Holdings Berhad is 17.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Feytech Holdings Berhad (5322)?
Revenue at Feytech Holdings Berhad is growing +20.7% versus a year earlier (3y avg +0.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Feytech Holdings Berhad (5322)?
Earnings per share at Feytech Holdings Berhad are growing +40.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Feytech Holdings Berhad (5322) hold?
Feytech Holdings Berhad holds more cash than debt, 104M MYR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Feytech Holdings Berhad in the live analysis
One click puts Feytech Holdings Berhad on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026