Padini Holdings Bhd (7052) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Padini Holdings Bhd MYR 3.26, price MYR 1.02, upside +219.6%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Padini Holdings 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 1.01 MYR – 2.47 MYR · fair‑value band 2.41 MYR – 4.31 MYR · the 1.02 MYR price screens below the 3.26 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Padini Holdings Bhd in your weekly email
Every Wednesday you see whether Padini Holdings Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Padini Holdings Berhad, an investment holding company, engages in the retail of garments and ancillary products. The company operates through three segments: Investment Holding, Apparels and Footwear, and Management Service. It deals in ladies' shoes, garments, and accessories; and children's garments and accessories. The company also provides bags.
Show more
Padini Holdings Berhad, an investment holding company, engages in the retail of garments and ancillary products. The company operates through three segments: Investment Holding, Apparels and Footwear, and Management Service. It deals in ladies' shoes, garments, and accessories; and children's garments and accessories. The company also provides bags. In addition, it offers management and electronic commerce services. The company provides its products through retail stores and consignment counters, as well as through online portals primarily under the Vincci, Vincci Accessories, Vincci Mini, Padini Authentics, PDI, Padini, Seed, Miki, and P&Co brands. It operates stores in Malaysia, Cambodia, Bahrain, Brunei, Oman, Qatar, Thailand, and the United Arab Emirates. The company was founded in 1971 and is based in Shah Alam, Malaysia.
Stock analysis
Padini Holdings Bhd (7052) currently trades at 1.02 MYR, while our model-based Fair Value estimate is 3.26 MYR, implying the stock looks roughly 68.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3.83 MYR per share, and 24 of the 26 models we run sit above the 1.02 MYR price.
Bear case: the Asset-Based group reads lowest at 0.8000 MYR, and 2 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 2.41 MYR (bear) to 4.31 MYR (bull), the price of 1.02 MYR sits below 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 55/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Padini Holdings Bhd reported revenue of 1.9B MYR in FY2025 versus 1.0B MYR in FY2021, a compound +17.1%/yr. Reported net income was 155M MYR in FY2025, compounding +30.1%/yr from FY2021.
Key figures
Market cap 1.4B MYR (≈ $338M) · P/E ratio 12.8 · P/S ratio 1.02 · EPS (TTM) 0.0800 MYR · Dividend yield 7.1% · Net margin 8.0% · Return on equity 10.5% · Return on assets (EBIT) 12.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 220%, 7052 screens cheaper than that median.
Fair Value models
Bear 2.41 MYRFair Value 3.26 MYRBull 4.31 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 12 months old). Earnings retained since then (0.0080 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+1.0%
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.
+13.7%
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). Over 10 years: +7.1% a year
Revenue growth 21 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.
+11.2%
’14
’15
’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.
+13.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.5%
Dividend (yield on the price)7.1%
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.6.5% vs 1.3%, picking up
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% → 11%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−34.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+1.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (Malaysia: IMF forecast 2.0% a year to 2030, 1.8% from 2016 to 2025) that is about −35.7% a year for the price and −0.2% for the forecasts.
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.Apparel Retail · 99 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (TTM)10.5% · Above median
Return on assets5.6% · Above median
Net margin (TTM)6.8% · Above median
Operating margin (TTM)12.8% · Top 25%
Growth and dividend
Revenue growth−0.4% · Below median
Dividend yield (TTM)7.1% · Top 25%
Valuation Multiplesvs Apparel Retail median · lower = cheaper
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). "Padini Holdings Bhd Fair Value". https://www.fairvalue-calculator.com/stock/7052
Frequently asked questions
Is Padini Holdings Bhd (7052) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 3.26 MYR versus a price of 1.02 MYR, about +220% upside (undervalued).
What is the fair value of 7052?
Our model-based fair value for Padini Holdings Bhd is 3.26 MYR (as of Sep 24, 2026), built from audited fundamentals. The current price: 1.02 MYR.
What is the quality score of 7052?
Padini Holdings Bhd has a Quality Score of 55/100. 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 Padini Holdings Bhd (7052)?
Our model-based price target is the fair value of 3.26 MYR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 2.41 MYR, optimistic scenario 4.31 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Padini Holdings Bhd stock forecast for 2026?
Our models put fair value at 3.26 MYR, about +220% upside versus a price of 1.02 MYR (undervalued). Cautious scenario 2.41 MYR, optimistic scenario 4.31 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Padini Holdings Bhd (7052)?
Padini Holdings Bhd reported trailing-twelve-month revenue of about 1.9B MYR (latest available figure, as of Sep 24, 2026).
Does Padini Holdings Bhd pay a dividend?
Padini Holdings Bhd currently shows a dividend yield of about 7.06% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Padini Holdings Bhd (7052)?
For today's price to be fair in a discounted-cash-flow model, Padini Holdings Bhd would have to grow free cash flow by -34.4 % per year for five years (discount rate 11.1 %, 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 7052 use?
Our models discount Padini Holdings Bhd at 11.1 %: a base by market capitalisation (small), damped by beta 0.19, 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 Padini Holdings Bhd that is -34.4 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Padini Holdings Bhd (7052) delivered so far?
Over the past 5 years revenue at Padini Holdings Bhd grew +7.4 % a year. The price currently implies -34.4 % 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 Padini Holdings Bhd (7052) growing?
The median revenue growth in the sector is +3.9 % a year. That is the yardstick for the growth priced into Padini Holdings Bhd (-34.4 % 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 Padini Holdings Bhd (7052)?
The free-cash-flow yield on the price is 14.37 %: that much free cash flow Padini Holdings Bhd produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Padini Holdings Bhd (7052)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Padini Holdings Bhd it is 3.26 MYR per share (as of Sep 24, 2026), against a price of 1.02 MYR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Padini Holdings Bhd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 7052 trades below its calculated fair value: price 1.02 MYR, fair value 3.26 MYR, a gap of about +220% (undervalued). 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 7052?
No. The price is what the market pays today (1.02 MYR); the fair value is what the company's own numbers justify (3.26 MYR). For Padini Holdings Bhd the two are 2.24 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Padini Holdings Bhd worth?
The market values Padini Holdings Bhd at about 1.4B MYR (market capitalisation, as of Sep 24, 2026). Per share that is 1.02 MYR; our models calculate a fair value of 3.26 MYR per share.
What do the bullish and bearish scenarios say about 7052?
Our models span a range for Padini Holdings Bhd: cautious scenario 2.41 MYR, base 3.26 MYR, optimistic 4.31 MYR per share (as of Sep 24, 2026, price 1.02 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7052?
Padini Holdings Bhd trades at a price-to-earnings ratio of 12.8 (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 3.26 MYR is built from several models across several years. Other multiples: PEG 1.3, P/B 1.2, P/S 0.7, EV/EBITDA 2.8.
What is the PEG ratio of 7052?
The PEG ratio of Padini Holdings Bhd is 1.32 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Padini Holdings Bhd (7052)?
Balance-sheet figures for Padini Holdings Bhd (as of Sep 24, 2026): return on equity 10.5%. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 7052 from its 52-week high?
Padini Holdings Bhd trades at 1.02 MYR, about 48% below its 52-week high of 1.97 MYR and 1% above the low of 1.01 MYR (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 3.26 MYR is for.
Which stocks are comparable to Padini Holdings Bhd?
From the same area (Consumer Cyclical) we also value Industria de Diseño Textil, S.A, Fast Retailing Co, The TJX Companies, Inc, Ross Stores, Inc, 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 Padini Holdings Bhd stock attractive at the current price?
The data as of Sep 24, 2026: price 1.02 MYR, calculated fair value 3.26 MYR (+220%), Quality Score 55/100, from 26 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 7052 calculated?
We run Padini Holdings Bhd through 26 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 3.26 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 14.5 % above its aggregate fair value. Padini Holdings Bhd currently trades 69 % below its own fair value, and the market average says nothing about that. 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 Padini Holdings Bhd (7052)?
The closing price on Oct 2, 2026 was 1.02 MYR. Our model-based fair value is 3.26 MYR, about +220% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Padini Holdings Bhd right now?
The price is below even our cautious bear case (2.41 MYR). The market is more pessimistic than our downside scenario. 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 quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Padini Holdings Bhd (7052) come from?
Earnings per share at Padini Holdings Bhd grew +2.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.4 %, EBIT margin −0.5 %, tax rate +0.3 %, residual (interest, one-offs) −0.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Padini Holdings Bhd
How large is the market capitalisation of Padini Holdings Bhd (7052)?
The market capitalisation of Padini Holdings Bhd is 1.4B MYR (≈ $338M). 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 Padini Holdings Bhd (7052)?
The price-to-sales ratio of Padini Holdings Bhd is 1.02 (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 Padini Holdings Bhd (7052)?
Earnings per share at Padini Holdings Bhd are 0.0800 MYR (price ÷ EPS = P/E 12.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Padini Holdings Bhd (7052)?
The dividend yield of Padini Holdings Bhd is 7.1% (payout 90.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Padini Holdings Bhd (7052)?
The net margin of Padini Holdings Bhd is 8.0% (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 Padini Holdings Bhd (7052)?
The return on equity (ROE) of Padini Holdings Bhd is 10.5% (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 Padini Holdings Bhd (7052)?
On an EBIT basis the return on assets of Padini Holdings Bhd is 12.8% (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 Padini Holdings Bhd (7052)?
The operating margin of Padini Holdings Bhd is 12.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Padini Holdings Bhd (7052)?
Revenue at Padini Holdings Bhd is growing −0.4% versus a year earlier (3y avg +13.7%). 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 Padini Holdings Bhd (7052)?
Earnings per share at Padini Holdings Bhd are growing −15.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Padini Holdings Bhd (7052) hold?
Padini Holdings Bhd holds more cash than debt, 24.2M MYR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Padini Holdings Bhd in the live analysis
One click puts Padini Holdings 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.
