EN DE

Feytech Holdings (5322) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 181M MYR

FH Feytech Holdings 5322 · KLSE
Price0.2550 MYR
Fair Value0.3738 MYR
Upside+46.6%
Quality46/100
Watch Feytech Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.0% net margin
Low debt · generates free cash flow
2.73% dividend yield
Ranks above peers (11/14)
Narrow moat 42/100
Evidence: High Range 0.2841 MYR – 0.4636 MYR Share as image

Fair value as of: Jul 14, 2026

From 25 valuation models · updated 27 days ago

Share price +21.4% over the past month.

Below-average quality, screening 47% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.2841 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

1.11 MYR 0.2000 MYR Fair Value 0.3738 MYR May 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

27‑month range 0.2000 MYR – 1.11 MYR · fair‑value band 0.2841 MYR – 0.4636 MYR · the 0.2550 MYR price screens below the 0.3738 MYR fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Feytech Holdings (5322) currently trades at 0.2550 MYR, while our model-based Fair Value estimate is 0.3738 MYR, implying the stock looks roughly 46.6% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical 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, Feytech Holdings generated revenue of 138M MYR at a net margin of 9.0%. Revenue grew 32.0% year over year. It earns a return on equity of 5.0%. The balance sheet holds a net cash position of 104M MYR. Fundamentals as of Jul 14, 2026

Our scenario range runs from 0.2841 MYR (bear case) to 0.4636 MYR (bull case); at 0.2550 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 39% below its 52-week high and 31% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 47%, 5322 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 0.4700 MYR 0.5500 MYR 0.6300 MYR 80
Residual Income 0.2100 MYR 0.2000 MYR 0.1600 MYR 76
Rev-Margin DCF 0.3700 MYR 0.4400 MYR 0.5100 MYR 74
All 25 models by family
DCF Models
FCF DCF 0.4700 MYR 0.5500 MYR 0.6500 MYR 38
Owner Earnings 0.3000 MYR 0.3400 MYR 0.3800 MYR 31
5Y Revenue Exit 0.3700 MYR 0.4300 MYR 0.5100 MYR 39
5Y EBITDA Exit 0.4200 MYR 0.5200 MYR 0.6300 MYR 41
5Y P/E Exit 0.4000 MYR 0.4800 MYR 0.5500 MYR 38
10Y Revenue Exit 0.4100 MYR 0.4700 MYR 0.5300 MYR 36
10Y EBITDA Exit 0.4400 MYR 0.5200 MYR 0.6100 MYR 37
10Y P/E Exit 0.4300 MYR 0.4900 MYR 0.5600 MYR 35
Earnings-Based
Graham-Dodd 0.0800 MYR 0.1900 MYR 0.2500 MYR 54
PEG = 1.0 0.0300 MYR 0.0500 MYR 0.0600 MYR 46
EPV 0.2400 MYR 0.2400 MYR 0.2500 MYR 59
Dividend Discount
Gordon GGM 0.3600 MYR 0.5200 MYR 0.6600 MYR 70
DDM Multi-Stage 0.3600 MYR 0.4800 MYR 0.5900 MYR 61
Multiples
P/E Multiple 0.1900 MYR 0.2500 MYR 0.3100 MYR 63
P/S Multiple 0.1600 MYR 0.2100 MYR 0.2600 MYR 58
P/B Multiple 0.1600 MYR 0.2100 MYR 0.2600 MYR 55
EV/EBIT 0.3700 MYR 0.4300 MYR 0.4900 MYR 53
EV/EBITDA 0.4200 MYR 0.5000 MYR 0.5800 MYR 54
EV/Revenue 0.3100 MYR 0.3600 MYR 0.4100 MYR 43
Asset-Based
NCAV (Graham) 0.1500 MYR 0.2000 MYR 0.3000 MYR 50
Growth DCF
Growth DCF 0.4700 MYR 0.5500 MYR 0.6300 MYR 80
Rev-Margin DCF 0.3700 MYR 0.4400 MYR 0.5100 MYR 74
Economic Profit
Residual Income 0.2100 MYR 0.2000 MYR 0.1600 MYR 76
ROIC Compounder 0.2400 MYR 0.2400 MYR 0.2500 MYR 72
Growth Earnings
Growth-Adj P/E 0.1400 MYR 0.2000 MYR 0.2600 MYR 68

Widest divergence: DCF Models (0.4800 MYR) versus Earnings-Based (0.1900 MYR). Highest evidence: Growth DCF (80).

Notify me when 5322 reaches fair value

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

Key figures & financial health

Revenue (TTM) 138M MYR
Revenue growth (YoY) +32.0%
Net margin 9.0%
Return on equity 5.0%
Free cash flow 31.2M MYR FY2025
P/E ratio 24.0
More key figures
Operating margin 16.8%
EPS (TTM) 0.0100 MYR
Dividend yield 2.5%
EPS growth (YoY) +94.3%
Net cash 104M MYR FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 52 · Market factors (momentum, volatility) 37

Profitability 28
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 94
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 42
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

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.

Full company description

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. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Feytech Holdings 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.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
128M MYR
Latest YoY
−42.0%
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.
+0.4%
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.
+10.1%
Revenue +10.8%/yr
FY21 85.2M MYR
FY22 127M MYR
FY23 211M MYR
FY24 221M MYR
FY25 128M MYR
Net income −14.0%/yr
FY21 19.0M MYR
FY22 27.6M MYR
FY23 43.9M MYR
FY24 47.6M MYR
FY25 10.4M MYR

Watch 5322: 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). "Feytech Holdings Fair Value". https://www.fairvalue-calculator.com/stock/5322

Peer Group

Auto Parts · 641 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 +25% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 17% · Top 25%
Revenue growth 32% · Top 25%
Dividend yield (TTM) 2.7% · Above median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 21.5× · Cheaper than median
P/B 0.71× · Cheaper than 75% of peers
P/S (TTM) 1.32× · Pricier than median
P/FCF 1.4× · Cheaper than median
EV/EBITDA 1.4× · 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 66 · sector 17
FUTURE 100 · sector 24
PAST 20 · sector 26
HEALTH 97 · sector 95
DIVIDEND 55 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Feytech Holdings with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Feytech Holdings (5322) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 0.3738 MYR versus a price of 0.2550 MYR, about +47% (undervalued).
What is the fair value of 5322?
Our model-based fair value for Feytech Holdings is 0.3738 MYR (as of Jul 14, 2026), built from audited fundamentals. The current price is 0.2550 MYR.
What is the quality score of 5322?
Feytech Holdings 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 Feytech Holdings (5322)?
Feytech Holdings reported trailing-twelve-month revenue of about 138M MYR (latest available figure, as of Jul 14, 2026).
What is the net profit margin of 5322?
The net profit margin of Feytech Holdings is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.
Does Feytech Holdings pay a dividend?
Feytech Holdings currently shows a dividend yield of about 2.50% relative to its recent price (as of Jul 14, 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 Feytech 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.