EN DE

Destini Berhad, an investment holding company, (7212) Fair Value & Analysis

Industrials · MY · Market cap 154M MYR

DB Destini Berhad, an investment holding company, 7212 · KLSE
Price0.2700 MYR
Fair Value0.6900 MYR
Upside+155.6%
Quality56/100
Watch Destini Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.9% net margin
Low debt · negative free cash flow
1.82% dividend yield
Ranks above peers (11/13)
Moderate moat 57/100
Evidence: High Range 0.5600 MYR – 0.8200 MYR Share as image

Fair value as of: Jul 11, 2026

From 15 valuation models · updated 30 days ago

Share price −3.6% over the past month.

A solid business, screening 156% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (0.5600 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) 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)

1.77 MYR 0.2064 MYR Fair Value 0.6900 MYR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 0.2064 MYR – 1.77 MYR · fair‑value band 0.5600 MYR – 0.8200 MYR · the 0.2700 MYR price screens below the 0.6900 MYR fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Destini Berhad, an investment holding company, (7212) currently trades at 0.2700 MYR, while our model-based Fair Value estimate is 0.6900 MYR, implying the stock looks roughly 155.6% undervalued today. The Quality Score stands at 56/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, Destini Berhad, an investment holding company, generated revenue of 336M MYR at a net margin of 6.9%. Revenue declined 4.5% year over year. It earns a return on equity of 21.6%. Net debt stands at 95.8M MYR. Fundamentals as of Jul 11, 2026

Our scenario range runs from 0.5600 MYR (bear case) to 0.8200 MYR (bull case); at 0.2700 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 46% 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 -59% fair-value upside, at 156%, 7212 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
ROIC Compounder 0.4900 MYR 0.5900 MYR 0.6900 MYR 72
Growth-Adj P/E 0.6100 MYR 0.8800 MYR 1.14 MYR 68
P/E Multiple 0.7500 MYR 1.00 MYR 1.25 MYR 63
All 15 models by family
DCF Models
Owner Earnings 0.2900 MYR 0.4100 MYR 0.5700 MYR 31
Earnings-Based
Graham-Dodd 0.3200 MYR 0.9700 MYR 1.28 MYR 54
Lynch FV 0.2000 MYR 0.2900 MYR 0.3800 MYR 50
PEG = 1.0 0.2000 MYR 0.2900 MYR 0.3800 MYR 46
EPV 0.4700 MYR 0.5300 MYR 0.5800 MYR 59
Multiples
P/E Multiple 0.7500 MYR 1.00 MYR 1.25 MYR 63
P/S Multiple 0.6100 MYR 0.8100 MYR 1.02 MYR 58
P/B Multiple 0.6100 MYR 0.8100 MYR 1.02 MYR 55
EV/EBIT 0.9800 MYR 1.33 MYR 1.68 MYR 53
EV/EBITDA 0.8800 MYR 1.19 MYR 1.50 MYR 54
EV/Revenue 0.6900 MYR 1.00 MYR 1.32 MYR 43
Asset-Based
NCAV (Graham) 0.1200 MYR 0.1700 MYR 0.2500 MYR 50
Economic Profit
Residual Income 0.2500 MYR 0.3300 MYR 0.8100 MYR 61
ROIC Compounder 0.4900 MYR 0.5900 MYR 0.6900 MYR 72
Growth Earnings
Growth-Adj P/E 0.6100 MYR 0.8800 MYR 1.14 MYR 68

Widest divergence: Multiples (1.00 MYR) versus Asset-Based (0.1700 MYR). Highest evidence: ROIC Compounder (72).

Notify me when 7212 reaches fair value

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

Key figures & financial health

Revenue (TTM) 336M MYR
Revenue growth (YoY) -4.5%
Net margin 6.9%
Return on equity 21.6%
Free cash flow −65.7M MYR FY2024
P/E ratio 7.0
More key figures
Operating margin 12.3%
EPS (TTM) 0.0400 MYR
Dividend yield 1.8%
EPS growth (YoY) -62.4%
Net debt 95.8M MYR FY2024

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 50 · Market factors (momentum, volatility) 30

Profitability 58
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 50
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

Destini Berhad, an investment holding company, provides engineering solutions worldwide. It operates through Aviation Defense; Marine Services and Construction; Mobility; and Energy segments.

Full company description

Destini Berhad, an investment holding company, provides engineering solutions worldwide. It operates through Aviation Defense; Marine Services and Construction; Mobility; and Energy segments. The company provides maintenance, repair, and overhaul (MRO) services for the airbone and non-airbone assets and civil airline aircraft, including fixed and rotary winged aircraft; supplies safety and survival equipment; and offers cylinder testing and calibration, as well as aircraft search, rescue, and salvage services. It also involved in the engineering, procurement, construction, installation, and commissioning of renewable energy systems; provision of tubular running services for upstream onshore and offshore drilling programmes; well delivery services, which include a tubular and drilling programme; and supply of handling and drilling tools. In addition, the company provides MRO services for electric trains; and assembly, fabrication, refurbishment, and MRO services for train sets and rail systems. Further, it manufactures and supplies lifeboats, fast rescue boats, outboard and inboard diesel engines, davit systems, and hooks for commercial shipping and oil and gas industries; manufactures proprietary self-propelled hyperbaric lifeboats used in deep sea diving operations; and provides MRO services relating to lifeboats, davits, load testing equipment, fire safety, and other marine assets. Additionally, the company engages in the contract management and consultancy services to original equipment manufacturers; operates mass transit and other urban transport; imports and exports life boats and life saving; and fabrication and repair of fibre composite boats. The company was formerly known as Satang Holdings Berhad and changed its name to Destini Berhad in September 2011. Destini Berhad was founded in 1991 and is headquartered in Shah Alam, Malaysia.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Destini Berhad, an investment holding company, reported revenue of 342M MYR in FY2024 versus 190M MYR in FY2020, a compound +15.8%/yr. Reported net income was 26.2M MYR in FY2024.

Growth Quality 29/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
342M MYR
Latest YoY
+114.5%
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.
+25.3%
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.
+2.8%
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.
+16.1%
Revenue +15.8%/yr
FY20 190M MYR
FY21 174M MYR
FY22 186M MYR
FY23 159M MYR
FY24 342M MYR
Net income
FY20 −191M MYR
FY21 3.0M MYR
FY22 −30.2M MYR
FY23 −133M MYR
FY24 26.2M MYR

Watch 7212: 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). "Destini Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/7212

Peer Group

Industrials · 5339 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Aerospace & Defense” was too small, so the broader sector is used.)

Quality Score 56 · Above median
Fair Value upside +156% · Top 25%
Return on equity (TTM) 22% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth -5% · Below median
Dividend yield (TTM) 1.8% · Above median
Debt / equity 0.48× · Higher than 75% of peers

Valuation Multiples vs Industrials median · lower = cheaper

P/E (TTM) 7.0× · Cheaper than 75% of peers
P/B 0.27× · Cheaper than 75% of peers
P/S (TTM) 0.11× · Cheaper than 75% of peers
EV/EBITDA 1.3× · 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 5
FUTURE 0 · sector 24
PAST 86 · sector 27
HEALTH 76 · sector 94
DIVIDEND 36 · sector 30

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Destini Berhad, an investment holding company, 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 Destini Berhad, an investment holding company, (7212) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 0.6900 MYR versus a price of 0.2700 MYR, about +156% (undervalued).
What is the fair value of 7212?
Our model-based fair value for Destini Berhad, an investment holding company, is 0.6900 MYR (as of Jul 11, 2026), built from audited fundamentals. The current price is 0.2700 MYR.
What is the quality score of 7212?
Destini Berhad, an investment holding company, has a Quality Score of 56/100. 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 Destini Berhad, an investment holding company, (7212)?
Destini Berhad, an investment holding company, reported trailing-twelve-month revenue of about 336M MYR (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 7212?
The net profit margin of Destini Berhad, an investment holding company, is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. Based on the latest reported figures.
Does Destini Berhad, an investment holding company, pay a dividend?
Destini Berhad, an investment holding company, currently shows a dividend yield of about 1.61% relative to its recent price (as of Jul 11, 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 Destini Berhad, an investment holding company, 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.