EN DE

5336 Fair Value & Analysis

Consumer Cyclical · MY · Market cap 509M MYR

5 5336 5336 · KLSE
Price0.4000 MYR
Fair Value0.9000 MYR
Upside+125.0%
Quality53/100
Watch 5336 for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.9% net margin
Low debt · generates free cash flow
5.07% dividend yield
Ranks above peers (11/14)
Moderate moat 55/100
Evidence: High Range 0.6400 MYR – 1.30 MYR Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Share price +9.6% over the past month.

A solid business, screening 125% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.6400 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (0.6400 MYR to 1.30 MYR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (14 months)

1.04 MYR 0.3500 MYR Fair Value 0.9000 MYR Jun 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Jul 17, 2026.

How to read this chart

14‑month range 0.3500 MYR – 1.04 MYR · fair‑value band 0.6400 MYR – 1.30 MYR · the 0.4000 MYR price screens below the 0.9000 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

5336 (5336) currently trades at 0.4000 MYR, while our model-based Fair Value estimate is 0.9000 MYR, implying the stock looks roughly 125.0% undervalued today. The Quality Score stands at 53/100 (solid 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, 5336 generated revenue of 1.0B MYR at a net margin of 9.9%. Revenue declined 23.1% year over year. It earns a return on equity of 10.7%. Net debt stands at 80.6M MYR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 0.6400 MYR (bear case) to 1.30 MYR (bull case); at 0.4000 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 63% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 125%, 5336 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 0.1000 MYR 0.1300 MYR 0.1700 MYR 80
Residual Income 0.6400 MYR 0.6900 MYR 0.7700 MYR 76
Rev-Margin DCF 0.7400 MYR 1.25 MYR 1.86 MYR 74
All 24 models by family
DCF Models
FCF DCF 0.1000 MYR 0.1300 MYR 0.1800 MYR 38
Owner Earnings 0.7500 MYR 0.9700 MYR 1.35 MYR 31
5Y Revenue Exit 0.7400 MYR 1.25 MYR 1.99 MYR 39
5Y EBITDA Exit 0.8900 MYR 1.52 MYR 2.34 MYR 41
5Y P/E Exit 0.5800 MYR 0.9700 MYR 1.43 MYR 38
10Y Revenue Exit 0.4200 MYR 0.7500 MYR 1.11 MYR 36
10Y EBITDA Exit 0.5400 MYR 0.9000 MYR 1.30 MYR 37
10Y P/E Exit 0.3600 MYR 0.5900 MYR 0.8100 MYR 35
Earnings-Based
Graham-Dodd 0.5000 MYR 0.6100 MYR 0.6900 MYR 54
EPV 1.02 MYR 1.16 MYR 1.28 MYR 59
Dividend Discount
Gordon GGM 0.4000 MYR 0.4300 MYR 0.4800 MYR 70
DDM Multi-Stage 0.4000 MYR 0.4700 MYR 0.5700 MYR 61
Multiples
P/E Multiple 1.10 MYR 1.47 MYR 1.84 MYR 63
P/S Multiple 0.9400 MYR 1.25 MYR 1.56 MYR 58
P/B Multiple 0.9400 MYR 1.25 MYR 1.56 MYR 55
EV/EBIT 2.18 MYR 2.90 MYR 3.63 MYR 53
EV/EBITDA 1.77 MYR 2.36 MYR 2.94 MYR 54
EV/Revenue 1.35 MYR 1.93 MYR 2.50 MYR 43
Asset-Based
NCAV (Graham) 0.3900 MYR 0.5200 MYR 0.7700 MYR 50
Growth DCF
Growth DCF 0.1000 MYR 0.1300 MYR 0.1700 MYR 80
Rev-Margin DCF 0.7400 MYR 1.25 MYR 1.86 MYR 74
Economic Profit
Residual Income 0.6400 MYR 0.6900 MYR 0.7700 MYR 76
ROIC Compounder 1.02 MYR 1.19 MYR 1.36 MYR 72
Growth Earnings
Growth-Adj P/E 0.7800 MYR 1.11 MYR 1.45 MYR 68

Widest divergence: Multiples (1.47 MYR) versus Growth DCF (0.1300 MYR). Highest evidence: Growth DCF (80).

Notify me when 5336 reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.0B MYR
Revenue growth (YoY) -23.1%
Net margin 9.9%
Return on equity 10.7%
Free cash flow 16.8M MYR FY2025
P/E ratio 5.1
More key figures
Operating margin 18.7%
EPS (TTM) 0.0700 MYR
Dividend yield 5.1%
EPS growth (YoY) -19.1%
Net debt 80.6M MYR FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 21

Profitability 45
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 32
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 82
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

CUCKOO International (MAL) Berhad, an investment holding company, trades in and rents home appliances, and mattresses and furniture products in Malaysia, Singapore, and Brunei. The company operates through four segments: CUCKOO-branded, CUCKOO Co-Created, WonderLab and WonderDewi, and WonderKlean.

Full company description

CUCKOO International (MAL) Berhad, an investment holding company, trades in and rents home appliances, and mattresses and furniture products in Malaysia, Singapore, and Brunei. The company operates through four segments: CUCKOO-branded, CUCKOO Co-Created, WonderLab and WonderDewi, and WonderKlean. It offers a range of water and air purifiers; kitchen appliances, including multi-cookers, rice cookers, and induction hobs; outdoor water filters; household appliances, such as washer and dryer machines, and treadmills; mattresses; air conditioners; massage chairs; and skincare and nutritional food products. The company also provides home care services comprising indoor disinfection services; and cleaning and maintenance services for various brands of mattresses, kitchen appliances, washing machines, and air conditioners. In addition, it offers aftersales maintenance services; and engages in the software development, and maintenance of computer software and consultancy activities. The company sells its products through retail outlets, service groups, third party retailers, and sales teams, as well as e-brandstores, e-brandshops, and third-party e-commerce platforms. The company was incorporated in 2014 and is headquartered in Kuala Lumpur, Malaysia. CUCKOO International (MAL) Berhad operates as a subsidiary of CUCKOO Homesys Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

5336 reported revenue of 1.1B MYR in FY2025 versus 1.1B MYR in FY2021, a compound −0.9%/yr. Reported net income was 105M MYR in FY2025, compounding −13.3%/yr from FY2021.

Growth Quality 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.1B MYR
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.
+2.8%
Revenue −0.9%/yr
FY21 1.1B MYR
FY22 1.0B MYR
FY23 1.1B MYR
FY24 1.2B MYR
FY25 1.1B MYR
Net income −13.3%/yr
FY21 187M MYR
FY22 2.4M MYR
FY23 87.3M MYR
FY24 129M MYR
FY25 105M MYR

Watch 5336: 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). "5336 Fair Value". https://www.fairvalue-calculator.com/stock/5336

Peer Group

Furnishings, Fixtures & Appliances · 311 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 53 · Below median
Fair Value upside +125% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth -23% · Bottom 25%
Dividend yield (TTM) 5.1% · Above median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 5.1× · Cheaper than 75% of peers
P/B 0.11× · Cheaper than 75% of peers
P/S (TTM) 0.12× · Cheaper than 75% of peers
P/FCF 7.4× · Pricier than median
EV/EBITDA 0.7× · 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 22
FUTURE 0 · sector 0
PAST 43 · sector 19
HEALTH 98 · sector 97
DIVIDEND 100 · sector 55

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥26.33 ¥48.03 +82%
Zhejiang Supor Co 002032 ¥43.85 ¥44.84 +2%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%
Ecovacs Robotics Co 603486 ¥50.13 ¥54.11 +8%

Compare 5336 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 5336 overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 0.9000 MYR versus a price of 0.4000 MYR, about +125% (undervalued).
What is the fair value of 5336?
Our model-based fair value for 5336 is 0.9000 MYR (as of Jul 17, 2026), built from audited fundamentals. The current price is 0.4000 MYR.
What is the quality score of 5336?
5336 has a Quality Score of 53/100. 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 5336?
5336 reported trailing-twelve-month revenue of about 1.0B MYR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 5336?
The net profit margin of 5336 is about 9.9%, meaning it keeps roughly 9.9% of revenue as net income. Based on the latest reported figures.
Does 5336 pay a dividend?
5336 currently shows a dividend yield of about 4.86% 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 5336 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.