EN DE

KOYO INTERNATIONAL LIMITED (5OC) Fair Value & Analysis

Industrials · SG · Market cap 11.0M SGD

KI KOYO INTERNATIONAL LIMITED 5OC · SG
Price0.0740 SGD
Fair Value0.0627 SGD
Upside-15.3%
Quality63/100
Watch KOYO INTERNATIONAL LIMITED for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.8% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Narrow moat 36/100
Evidence: High Range 0.0518 SGD – 0.0784 SGD Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Fair value updated Aug 13, 2026, revised from 0.0617 SGD to 0.0627 SGD (+1.7%) since Aug 9, 2026. Share price +12.1% over the past month.

A solid business, but screening 15% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from 0.0518 SGD (bear) to 0.0784 SGD (bull), base 0.0627 SGD. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 63/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.0820 SGD 0.0220 SGD Fair Value 0.0627 SGD Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.0220 SGD – 0.0820 SGD · fair‑value band 0.0518 SGD – 0.0784 SGD · the 0.0740 SGD price screens above the 0.0627 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

KOYO INTERNATIONAL LIMITED (5OC) currently trades at 0.0740 SGD, while our model-based Fair Value estimate is 0.0627 SGD, implying the stock looks roughly 15.3% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, KOYO INTERNATIONAL LIMITED generated revenue of 119M SGD at a net margin of 2.8%. It earns a return on equity of 15.5%. The stock trades on a trailing P/E of 3.7. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.0518 SGD (bear case) to 0.0784 SGD (bull case); at 0.0740 SGD, 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 11% below its 52-week high and 95% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -15%, 5OC 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 1.21 SGD 1.89 SGD 2.97 SGD 80
Residual Income 0.1100 SGD 0.1200 SGD 0.2500 SGD 76
Rev-Margin DCF 0.7000 SGD 0.9800 SGD 1.58 SGD 74
All 26 models by family
DCF Models
FCF DCF 1.28 SGD 1.76 SGD 3.16 SGD 38
Owner Earnings 0.3000 SGD 0.5100 SGD 0.8700 SGD 31
5Y Revenue Exit 0.6500 SGD 0.8700 SGD 1.30 SGD 39
5Y EBITDA Exit 0.6800 SGD 0.9100 SGD 1.37 SGD 41
5Y P/E Exit 0.6900 SGD 1.12 SGD 1.65 SGD 38
10Y Revenue Exit 0.8800 SGD 1.37 SGD 1.56 SGD 36
10Y EBITDA Exit 0.9000 SGD 1.41 SGD 2.17 SGD 37
10Y P/E Exit 0.9100 SGD 1.44 SGD 2.21 SGD 35
Earnings-Based
Graham-Dodd 0.1200 SGD 0.8200 SGD 1.16 SGD 54
Lynch FV 0.4300 SGD 0.6100 SGD 0.7900 SGD 50
PEG = 1.0 0.4300 SGD 0.6100 SGD 0.7900 SGD 46
EPV 0.2300 SGD 0.2500 SGD 0.2600 SGD 59
Dividend Discount
Gordon GGM — 0.0100 SGD 0.0100 SGD 70
DDM Multi-Stage — 0.0100 SGD 0.0100 SGD 61
Multiples
P/E Multiple 0.2700 SGD 0.3600 SGD 0.4600 SGD 63
P/S Multiple 0.2200 SGD 0.3000 SGD 0.3700 SGD 58
P/B Multiple 0.2200 SGD 0.3000 SGD 0.3700 SGD 55
EV/EBIT 0.3700 SGD 0.4600 SGD 0.5600 SGD 53
EV/EBITDA 0.3400 SGD 0.4200 SGD 0.5100 SGD 54
EV/Revenue 0.2900 SGD 0.3800 SGD 0.4600 SGD 43
Asset-Based
NCAV (Graham) 0.0600 SGD 0.0800 SGD 0.1200 SGD 50
Growth DCF
Growth DCF 1.21 SGD 1.89 SGD 2.97 SGD 80
Rev-Margin DCF 0.7000 SGD 0.9800 SGD 1.58 SGD 74
Economic Profit
Residual Income 0.1100 SGD 0.1200 SGD 0.2500 SGD 76
ROIC Compounder 0.2600 SGD 0.3000 SGD 0.3600 SGD 72
Growth Earnings
Growth-Adj P/E 0.5600 SGD 0.8000 SGD 1.03 SGD 68

Widest divergence: DCF Models (1.12 SGD) versus Dividend Discount (0.0100 SGD). Highest evidence: Growth DCF (80).

Notify me when 5OC reaches fair value

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

Key figures & financial health

Revenue (TTM) 119M SGD
Revenue growth (YoY) +328%
Net margin 2.8%
Return on equity 15.5%
Free cash flow 19.1M SGD FY2025
P/E ratio 3.7
More key figures
Operating margin 4.2%
EPS (TTM) 0.0200 SGD
EPS growth (YoY) +481%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 69

Profitability 49
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 89
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

Koyo International Limited, an investment holding company, provides integrated mechanical and electrical engineering services in Singapore. The company operates through Mechanical Engineering, Electrical Engineering, and Facilities Management segments.

Full company description

Koyo International Limited, an investment holding company, provides integrated mechanical and electrical engineering services in Singapore. The company operates through Mechanical Engineering, Electrical Engineering, and Facilities Management segments. It designs and installs air-conditioning and mechanical ventilation, plumbing and sanitary installation, and fire prevention and protection systems, as well as integrated systems; and high and low tension electrical distribution, communications, audio-visual, and securities systems. The company also provides maintenance, repair, and replacement services for commercial buildings, hotels, schools, and universities; supplies construction materials, including reclamation sand, construction sand, armour rock, granite, and other aggregates; and undertakes environmental engineering, building construction, air-conditioner mechanical ventilation system, installation and engineering works. In addition, it provides large scale solar heat collector arrays, hot water storage tanks, high-temperature heat pumps, phase change materials, non-chemical water treatment, regenerator, conditioner, degassing system, condensate water collection system, and liquid desiccant systems. Further, the company engages in the property development and construction, management, and investment activities; industrial engineering services; and general trading of products. It serves education, residential, hotel, facility management, commercial, healthcare, industrial, and oil and gas industries, as well as worship places and government. The company was founded in 1983 and is headquartered in Singapore.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KOYO INTERNATIONAL LIMITED reported revenue of 119M SGD in FY2025 versus 28.0M SGD in FY2021, a compound +43.5%/yr. Reported net income was 3.3M SGD in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
119M SGD
Latest YoY
+151.3%
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.
+42.5%
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.
+47.8%
Avg. growth/yr (12Y) ⓘ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.
+18.7%
Revenue +43.5%/yr
FY21 28.0M SGD
FY22 41.1M SGD
FY23 61.0M SGD
FY24 47.3M SGD
FY25 119M SGD
Net income
FY21 −903K SGD
FY22 −3.8M SGD
FY23 1.5M SGD
FY24 58.0K SGD
FY25 3.3M SGD

5OC screens 15% overvalued. Compare with Larsen & Toubro Limited →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

KOYO INTERNATIONAL LIMITED · Fair Value
0.0627 SGD −15%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "KOYO INTERNATIONAL LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/5OC

Peer Group

Engineering & Construction · 838 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 63 · Top 25%
Fair Value upside −19% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 328% · Top 25%
Dividend yield (TTM) 0.9% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 3.7× · Cheaper than 75% of peers
P/B 0.38× · Cheaper than 75% of peers
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than median

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 8 · sector 15
FUTURE 100 · sector 14
PAST 62 · sector 26
HEALTH 100 · sector 94
DIVIDEND 17 · sector 43

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare KOYO INTERNATIONAL LIMITED 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 KOYO INTERNATIONAL LIMITED (5OC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.0627 SGD versus a price of 0.0740 SGD, about −15% (overvalued).
What is the fair value of 5OC?
Our model-based fair value for KOYO INTERNATIONAL LIMITED is 0.0627 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.0740 SGD.
What is the quality score of 5OC?
KOYO INTERNATIONAL LIMITED has a Quality Score of 63/100. 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 KOYO INTERNATIONAL LIMITED (5OC)?
KOYO INTERNATIONAL LIMITED reported trailing-twelve-month revenue of about 119M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5OC?
The net profit margin of KOYO INTERNATIONAL LIMITED is about 2.8%, meaning it keeps roughly 2.8% 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 KOYO INTERNATIONAL LIMITED 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.