Y&G Corp Bhd (7003) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of Y&G Corp Bhd MYR 0.13, price MYR 0.31, upside -57.4%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Y&G Corp Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Y&G Corporation Bhd., an investment holding company, provides property construction and management services in Malaysia. The company develops residential and commercial properties. It also engages in the construction work and general trading activities. The company was formerly known as Merces Holdings Berhad and changed its name to Y&G Corporation Bhd.
Show more
Y&G Corporation Bhd., an investment holding company, provides property construction and management services in Malaysia. The company develops residential and commercial properties. It also engages in the construction work and general trading activities. The company was formerly known as Merces Holdings Berhad and changed its name to Y&G Corporation Bhd. in 2008. The company was incorporated in 1965 and is based in Petaling Jaya, Malaysia. Y&G Corporation Bhd. operates as a subsidiary of Kinta Aroma Sdn. Bhd.
Stock analysis
Y&G Corp Bhd (7003) currently trades at 0.3050 MYR, while our model-based Fair Value estimate is 0.1300 MYR, implying the stock looks roughly 134.6% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.9800 MYR per share, and 2 of the 14 models we run sit above the 0.3050 MYR price.
Bear case: the Multiples group reads lowest at 0.0700 MYR, and 12 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0600 MYR (bear) to 0.2000 MYR (bull), the price of 0.3050 MYR sits above 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 48/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Y&G Corp Bhd reported revenue of 56.0M MYR in FY2025 versus 75.4M MYR in FY2021, a compound −7.2%/yr. Reported net income was 226K MYR in FY2025, compounding −59.2%/yr from FY2021.
Key figures
Market cap 66.6M MYR (≈ $16.3M) · P/E ratio 15.3 · P/S ratio 0.06 · EPS (TTM) 0.0200 MYR · Net margin 0.4% · Return on equity 1.7% · Return on assets (EBIT) 2.4% · Operating margin 15.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −37% fair-value upside, at −57%, 7003 screens richer than that median.
Fair Value models
Bear 0.0600 MYRFair Value 0.1300 MYRBull 0.2000 MYR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.0147 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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+187.8%
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.
−4.7%
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.
+7.4%
Start year 2020 (pandemic)
Revenue growth 18 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.
+10.7%
’09
’10
’16
’17
’18
’19
’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.
−43.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−43.8%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−44% vs −36%, slowing
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.10% → 6%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 10.4%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−11.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −12.7% a year for the price.
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.Real Estate Services · 547 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−57% · Bottom 25%
Profitability
Return on equity (TTM)2% · Below median
Return on assets2% · Below median
Net margin (TTM)6% · Below median
Operating margin (TTM)15% · Below median
Growth and dividend
Revenue growth514% · Top 25%
Balance sheet
Debt / equity0.09× · Below median
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (TTM)15.3× · Pricier than median
P/B0.05× · Cheapest 25%
P/S (TTM)0.20× · Cheapest 25%
P/FCF4.1× · Pricier than median
EV/EBITDA3.7× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 37
FUTURE (revenue growth)100· sector 12
PAST (return on equity)7· sector 16
HEALTH (low debt)96· sector 83
DIVIDEND (yield)0· sector 65
VALUE 0: the price sits above our fair-value range.
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). "Y&G Corp Bhd Fair Value". https://www.fairvalue-calculator.com/stock/7003
Frequently asked questions
Is Y&G Corp Bhd (7003) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 0.1300 MYR versus the last price from Sep 18, 2026 of 0.3050 MYR, about −57% upside (overvalued).
What is the fair value of 7003?
Our model-based fair value for Y&G Corp Bhd is 0.1300 MYR (as of Sep 24, 2026), built from audited fundamentals. Last price (from Sep 18, 2026): 0.3050 MYR.
What is the quality score of 7003?
Y&G Corp Bhd has a Quality Score of 48/100. 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 Y&G Corp Bhd (7003)?
Our model-based price target is the fair value of 0.1300 MYR (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 0.0600 MYR, optimistic scenario 0.2000 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Y&G Corp Bhd stock forecast for 2026?
Our models put fair value at 0.1300 MYR, about −57% upside versus the last price from Sep 18, 2026 of 0.3050 MYR (overvalued). Cautious scenario 0.0600 MYR, optimistic scenario 0.2000 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Y&G Corp Bhd (7003)?
Y&G Corp Bhd reported trailing-twelve-month revenue of about 84.0M MYR (latest available figure, as of Sep 24, 2026).
What growth is priced into Y&G Corp Bhd (7003)?
For today's price to be fair in a discounted-cash-flow model, Y&G Corp Bhd would have to grow free cash flow by -11.0 % 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 +7.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 7003 use?
Our models discount Y&G Corp Bhd at 9.7 %: a base by market capitalisation (nano), damped by beta 0.11, 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 Y&G Corp Bhd that is -11.0 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Y&G Corp Bhd (7003) delivered so far?
Over the past 5 years revenue at Y&G Corp Bhd grew +7.4 % a year. The price currently implies -11.0 % per year free-cash-flow growth a 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 Y&G Corp Bhd (7003) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Y&G Corp Bhd (-11.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Y&G Corp Bhd (7003)?
The free-cash-flow yield on the price is 6.00 %: that much free cash flow Y&G Corp Bhd 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 Y&G Corp Bhd (7003)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Y&G Corp Bhd it is 0.1300 MYR per share (as of Sep 24, 2026), against a price of 0.3050 MYR. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Y&G Corp Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 7003 trades above its calculated fair value: price 0.3050 MYR, fair value 0.1300 MYR, a gap of about −57% (overvalued). 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 7003?
No. The price is what the market pays today (0.3050 MYR); the fair value is what the company's own numbers justify (0.1300 MYR). For Y&G Corp Bhd the two are 0.1750 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Y&G Corp Bhd worth?
The market values Y&G Corp Bhd at about 66.6M MYR (market capitalisation, as of Sep 24, 2026). Per share that is 0.3050 MYR; our models calculate a fair value of 0.1300 MYR per share.
What do the bullish and bearish scenarios say about 7003?
Our models span a range for Y&G Corp Bhd: cautious scenario 0.0600 MYR, base 0.1300 MYR, optimistic 0.2000 MYR per share (as of Sep 24, 2026, price 0.3050 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7003?
Y&G Corp Bhd trades at a price-to-earnings ratio of 15.3 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.1300 MYR is built from several models across several years. Other multiples: P/B 0.1, P/S 0.2, EV/EBITDA 3.7.
How solid is the balance sheet of Y&G Corp Bhd (7003)?
Balance-sheet figures for Y&G Corp Bhd (as of Sep 24, 2026): return on equity 1.7%, debt of 0.09 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 7003 from its 52-week high?
Y&G Corp Bhd trades at 0.3050 MYR, about 36% below its 52-week high of 0.4800 MYR and 9% above the low of 0.2800 MYR (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of 0.1300 MYR is for.
Which stocks are comparable to Y&G Corp Bhd?
From the same area (Real Estate) we also value Vingroup Joint Stock Company, CBRE Group, Vonovia SE, Cellnex Telecom, S.A, 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 Y&G Corp Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 0.3050 MYR, calculated fair value 0.1300 MYR (−57%), Quality Score 48/100, from 14 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 7003 calculated?
We run Y&G Corp Bhd through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.1300 MYR, 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 13.0 % above its aggregate fair value. Y&G Corp Bhd itself currently trades above fair value. 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 Y&G Corp Bhd (7003)?
The latest price we hold is from Sep 18, 2026 and stands at 0.3050 MYR. Our model-based fair value is 0.1300 MYR, about −57% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Y&G Corp Bhd right now?
The price sits above even our optimistic bull case (0.2000 MYR). The favourable scenario is already priced in. The model range is unusually wide (0.0600 MYR to 0.2000 MYR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Y&G Corp Bhd
How large is the market capitalisation of Y&G Corp Bhd (7003)?
The market capitalisation of Y&G Corp Bhd is 66.6M MYR (≈ $16.3M). 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 Y&G Corp Bhd (7003)?
The price-to-sales ratio of Y&G Corp Bhd is 0.06 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Y&G Corp Bhd (7003)?
Earnings per share at Y&G Corp Bhd are 0.0200 MYR (price ÷ EPS = P/E 15.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Y&G Corp Bhd (7003)?
The net margin of Y&G Corp Bhd is 0.4% (fiscal year 2025). 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 Y&G Corp Bhd (7003)?
The return on equity (ROE) of Y&G Corp Bhd is 1.7% (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 Y&G Corp Bhd (7003)?
On an EBIT basis the return on assets of Y&G Corp Bhd is 2.4% (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 Y&G Corp Bhd (7003)?
The operating margin of Y&G Corp Bhd is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Y&G Corp Bhd (7003)?
Revenue at Y&G Corp Bhd is growing +514% versus a year earlier (3y avg −4.7%). 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 Y&G Corp Bhd (7003)?
Earnings per share at Y&G Corp Bhd are growing −19.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Y&G Corp Bhd (7003) carry?
The net debt of Y&G Corp Bhd is 36.6M MYR (fiscal year 2025, ≈ 9.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Y&G Corp Bhd in the live analysis
One click puts Y&G Corp Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
