EN DE

Suria Capital Holdings (6521) Fair Value & Analysis

Industrials · MY · Market cap 436M MYR

SC Suria Capital Holdings 6521 · KLSE
Price1.24 MYR
Fair Value2.29 MYR
Upside+84.7%
Quality49/100
Watch Suria Capital Holdings for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.8% net margin
Low debt · negative free cash flow
2.38% dividend yield
Ranks above peers (8/13)
Narrow moat 39/100
Evidence: Medium Range 1.72 MYR – 2.78 MYR Share as image

Fair value as of: Jul 13, 2026

From 14 valuation models · updated 28 days ago

Share price −1.6% over the past month.

Below-average quality, screening 85% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1.72 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (49/100) 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 (5 years)

2.22 MYR 0.8498 MYR Fair Value 2.29 MYR Feb 2021 Aug 2026

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

How to read this chart

60‑month range 0.8498 MYR – 2.22 MYR · fair‑value band 1.72 MYR – 2.78 MYR · the 1.24 MYR price screens below the 2.29 MYR fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

Suria Capital Holdings (6521) currently trades at 1.24 MYR, while our model-based Fair Value estimate is 2.29 MYR, implying the stock looks roughly 84.7% undervalued today. The Quality Score stands at 49/100 (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: medium), always confirm before acting.

Over the trailing twelve months, Suria Capital Holdings generated revenue of 278M MYR at a net margin of 13.8%. Revenue grew 0.7% year over year. It earns a return on equity of 3.3%. Net debt stands at 45.6M MYR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 1.72 MYR (bear case) to 2.78 MYR (bull case); at 1.24 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 29% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at 85%, 6521 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 2.37 MYR 2.28 MYR 1.88 MYR 76
ROIC Compounder 1.35 MYR 1.52 MYR 1.66 MYR 72
Gordon GGM 0.2300 MYR 0.2700 MYR 0.3100 MYR 70
All 14 models by family
Earnings-Based
Graham-Dodd 0.9100 MYR 1.44 MYR 1.73 MYR 54
EPV 1.35 MYR 1.52 MYR 1.66 MYR 59
Dividend Discount
Gordon GGM 0.2300 MYR 0.2700 MYR 0.3100 MYR 70
DDM Multi-Stage 0.2300 MYR 0.2900 MYR 0.3600 MYR 61
Multiples
P/E Multiple 2.12 MYR 2.83 MYR 3.53 MYR 63
P/S Multiple 1.20 MYR 1.61 MYR 2.01 MYR 58
P/B Multiple 1.72 MYR 2.29 MYR 2.86 MYR 55
EV/EBIT 2.39 MYR 3.14 MYR 3.90 MYR 53
EV/EBITDA 1.91 MYR 2.51 MYR 3.11 MYR 54
EV/Revenue 1.13 MYR 1.56 MYR 2.00 MYR 43
Asset-Based
NCAV (Graham) 1.70 MYR 2.28 MYR 3.40 MYR 50
Economic Profit
Residual Income 2.37 MYR 2.28 MYR 1.88 MYR 76
ROIC Compounder 1.35 MYR 1.52 MYR 1.66 MYR 72
Growth Earnings
Growth-Adj P/E 1.50 MYR 2.14 MYR 2.78 MYR 68

Widest divergence: Multiples (2.29 MYR) versus Dividend Discount (0.2700 MYR). Highest evidence: Residual Income (76).

Notify me when 6521 reaches fair value

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

Key figures & financial health

Revenue (TTM) 278M MYR
Revenue growth (YoY) +0.7%
Net margin 13.8%
Return on equity 3.3%
Free cash flow −74.9M MYR FY2025
P/E ratio 11.5
More key figures
Operating margin 6.5%
EPS (TTM) 0.1100 MYR
Dividend yield 2.4%
EPS growth (YoY) -63.4%
Net debt 45.6M MYR FY2018

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 47 · Market factors (momentum, volatility) 38

Profitability 29
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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

Suria Capital Holdings Berhad, an investment holding company, engages in the port business in Malaysia. It operates through five segments: Investment Holding; Port Operations; Contract and Engineering and Ferry Terminal Operations; Logistics and Bunkering; and Property Development and Leasing.

Full company description

Suria Capital Holdings Berhad, an investment holding company, engages in the port business in Malaysia. It operates through five segments: Investment Holding; Port Operations; Contract and Engineering and Ferry Terminal Operations; Logistics and Bunkering; and Property Development and Leasing. The company provides and maintains port services and facilities; and distributes port cargo handling equipment and related spare parts. It also offers bunkering and related services, waste management, ship provisions, mooring gang, logistics, and transportation services; and shipping agency services. In addition, the company is involved in the development and leasing of commercial properties; and car park operation. Further, it operates as a construction contractor; and provides project management and technical support services, as well as operates ferry terminal. Suria Capital Holdings Berhad was incorporated in 1983 and is based in Kota Kinabalu, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Suria Capital Holdings reported revenue of 278M MYR in FY2025 versus 251M MYR in FY2021, a compound +2.5%/yr. Reported net income was 46.5M MYR in FY2025, compounding +4.2%/yr from FY2021.

Growth Quality 33/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
278M MYR
Latest YoY
+2.5%
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.
−2.7%
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.
+4.0%
Avg. growth/yr (13Y) 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%
Revenue +2.5%/yr
FY21 251M MYR
FY22 302M MYR
FY23 278M MYR
FY24 271M MYR
FY25 278M MYR
Net income +4.2%/yr
FY21 39.5M MYR
FY22 59.1M MYR
FY23 34.3M MYR
FY24 33.9M MYR
FY25 46.5M MYR

Watch 6521: 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). "Suria Capital Holdings Fair Value". https://www.fairvalue-calculator.com/stock/6521

Peer Group

Marine Shipping · 231 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 49 · Below median
Fair Value upside +85% · Top 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Bottom 25%
Net margin (TTM) 14% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth 1% · Below median
Dividend yield (TTM) 2.4% · Above median
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 11.5× · Cheaper than median
P/B 0.09× · Cheaper than 75% of peers
P/S (TTM) 0.38× · Cheaper than 75% of peers
EV/EBITDA 1.0× · 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 29
FUTURE 4 · sector 18
PAST 13 · sector 27
HEALTH 99 · sector 88
DIVIDEND 48 · sector 46

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Suria Capital Holdings 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 Suria Capital Holdings (6521) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 2.29 MYR versus a price of 1.24 MYR, about +85% (undervalued).
What is the fair value of 6521?
Our model-based fair value for Suria Capital Holdings is 2.29 MYR (as of Jul 13, 2026), built from audited fundamentals. The current price is 1.24 MYR.
What is the quality score of 6521?
Suria Capital Holdings has a Quality Score of 49/100. 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 Suria Capital Holdings (6521)?
Suria Capital Holdings reported trailing-twelve-month revenue of about 278M MYR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of 6521?
The net profit margin of Suria Capital Holdings is about 13.8%, meaning it keeps roughly 13.8% of revenue as net income. Based on the latest reported figures.
Does Suria Capital Holdings pay a dividend?
Suria Capital Holdings currently shows a dividend yield of about 2.34% relative to its recent price (as of Jul 13, 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 Suria Capital 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.