EP Manufacturing Bhd (7773) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of EP Manufacturing Bhd stock MYR 0.72, price MYR 0.43, upside +69.4%, quality 35 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 3, 2026.
How to read this chart
60‑month range 0.3262 MYR – 1.33 MYR · fair‑value band 0.5400 MYR – 0.8100 MYR · the 0.4250 MYR price screens below the 0.7200 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow EP Manufacturing Bhd in your weekly email
Every Wednesday you see whether EP Manufacturing 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.
EP Manufacturing Bhd, together with its subsidiaries, manufactures, assembles, and distributes metal and plastic-based automotive parts and components in Malaysia, the Kingdom of Saudi Arabia, and internationally.
Show moreShow less
The company offers cross members, sub frames, dash panels, door panels, trailing arms, link control parts, oil pans, corner modules, fuel tank modules, air ducting parts, bumper assemblies, rear spoilers, rear combination lamps, head lamps, and duplex assy, as well as inner body panels and assemblies, chassis panels and assemblies, vehicle assemblies, real axle modules, car seats, engine air intake manifolds, fuel rail assemblies, and automotive accessories parts.
It also engages in the manufacturing, assembly, and distribution of two and four-wheel electric vehicles and related accessories parts; property development; money-lending business; and solar energy generation. The company exports its products.
EP Manufacturing Bhd was incorporated in 1996 and is based in Shah Alam, Malaysia.
Stock analysis
EP Manufacturing Bhd (7773) currently trades at 0.4250 MYR, while our model-based Fair Value estimate is 0.7200 MYR, implying the stock looks roughly 41% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 0.8100 MYR per share, and 10 of the 14 models we run sit above the 0.4250 MYR price.
Bear case: the Asset-Based group reads lowest at 0.4700 MYR, and 4 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: 0.5400 MYR (bear) to 0.8100 MYR (bull), the price of 0.4250 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 35/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
EP Manufacturing Bhd reported revenue of 555M MYR in FY2025 versus 345M MYR in FY2021, a compound +12.6%/yr. Reported net income was 9.4M MYR in FY2025.
Key figures
Market cap 122M MYR (≈ $30.0M) Micro · P/E ratio 14.2 · P/S ratio 0.18 · EPS (TTM) 0.0300 MYR · Dividend yield 1.2% · Net margin 2.2% · Return on equity 4.1% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 69%, 7773 screens cheaper than that median.
Fair Value models
Bear0.5400 MYRFair Value 0.7200 MYRBull0.8100 MYR
Price 0.4250 MYR · Upside +69.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0214 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.Coverage ⓘCoverage = 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.34/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−6.7%
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.
+2.4%
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.
+6.3%
Start year 2020 (pandemic). Over 10 years: +1.0% a year
Revenue growth 13 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.
+0.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis. 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.
+52.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+51.7%
Dividend (yield on the price)1.2%
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.−1% → 4%
⚠ Revenue per share shrinking 3.4%/yr over ~8Y (margin trend unclear) ⓘ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.
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.Auto Parts · 655 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score35 · Bottom 25%
Fair Value upside+69.4% · Top 25%
Profitability
Return on equity (12 months)4.1% · Below median
Return on assets1.3% · Below median
Net margin (12 months)2.2% · Below median
Operating margin (12 months)3.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)66.5% · Top 25%
Dividend yield (12 months)1.2% · Below median
Balance sheet
Debt / equity0.15× · Above median
Valuation Multiplesvs Auto Parts 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). "EP Manufacturing Bhd Fair Value". https://www.fairvalue-calculator.com/stock/7773
Frequently asked questions
Is EP Manufacturing Bhd (7773) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 0.7200 MYR versus a price of 0.4250 MYR, about +69% upside (undervalued).
What is the fair value of 7773?
Our model-based fair value for EP Manufacturing Bhd is 0.7200 MYR (as of Nov 3, 2026), built from audited fundamentals. The current price: 0.4250 MYR.
What is the quality score of 7773?
EP Manufacturing Bhd has a Quality Score of 35/100. 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 EP Manufacturing Bhd (7773)?
Our model-based price target is the fair value of 0.7200 MYR (as of Nov 3, 2026) from 14 valuation models. Cautious scenario 0.5400 MYR, optimistic scenario 0.8100 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the EP Manufacturing Bhd stock forecast for 2026?
Our models put fair value at 0.7200 MYR, about +69% upside versus a price of 0.4250 MYR (undervalued). Cautious scenario 0.5400 MYR, optimistic scenario 0.8100 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of EP Manufacturing Bhd (7773)?
EP Manufacturing Bhd reported trailing-twelve-month revenue of about 674M MYR (latest available figure, as of Nov 3, 2026).
Does EP Manufacturing Bhd pay a dividend?
EP Manufacturing Bhd currently shows a dividend yield of 1.18% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of EP Manufacturing Bhd (7773) and when is the ex-dividend date?
EP Manufacturing Bhd pays a dividend of 0.005 MYR per share a year, a dividend yield of 1.2%. The last ex-dividend date was Jun 9, 2026. The payout ratio is 16.7% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of EP Manufacturing Bhd (7773)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For EP Manufacturing Bhd it is 0.7200 MYR per share (as of Nov 3, 2026), against a price of 0.4250 MYR. It is the blended result of 14 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is EP Manufacturing Bhd stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 7773 trades below its calculated fair value: price 0.4250 MYR, fair value 0.7200 MYR, a gap of about +69% (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 7773?
No. The price is what the market pays today (0.4250 MYR); the fair value is what the company's own numbers justify (0.7200 MYR). For EP Manufacturing Bhd the two are 0.2950 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is EP Manufacturing Bhd worth?
The market values EP Manufacturing Bhd at about 122M MYR (market capitalisation, as of Nov 3, 2026). Per share that is 0.4250 MYR; our models calculate a fair value of 0.7200 MYR per share.
What do the bullish and bearish scenarios say about 7773?
Our models span a range for EP Manufacturing Bhd: cautious scenario 0.5400 MYR, base 0.7200 MYR, optimistic 0.8100 MYR per share (as of Nov 3, 2026, price 0.4250 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7773?
EP Manufacturing Bhd trades at a price-to-earnings ratio of 14.2 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 0.7200 MYR is built from several models across several years. Other multiples: P/B 0.3, P/S 0.2, EV/EBITDA 2.1.
How solid is the balance sheet of EP Manufacturing Bhd (7773)?
Balance-sheet figures for EP Manufacturing Bhd (as of Nov 3, 2026): return on equity 4.1%, debt of 0.15 per unit of equity. They feed the Quality Score of 35/100, which measures business quality independently of the share price.
How far is 7773 from its 52-week high?
EP Manufacturing Bhd trades at 0.4250 MYR, about 25% below its 52-week high of 0.5634 MYR and 12% above the low of 0.3805 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.7200 MYR is for.
Which stocks are comparable to EP Manufacturing Bhd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 EP Manufacturing Bhd stock attractive at the current price?
The data as of Nov 3, 2026: price 0.4250 MYR, calculated fair value 0.7200 MYR (+69%), Quality Score 35/100, 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 7773 calculated?
We run EP Manufacturing Bhd through 14 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.7200 MYR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. EP Manufacturing Bhd currently trades 41% 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 EP Manufacturing Bhd (7773)?
The closing price on Nov 6, 2026 was 0.4250 MYR. Our model-based fair value is 0.7200 MYR, about +69% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with EP Manufacturing Bhd right now?
The large discount to fair value meets weak quality (35/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (0.5400 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.
Key figures of EP Manufacturing Bhd
How large is the market capitalisation of EP Manufacturing Bhd (7773)?
The market capitalisation of EP Manufacturing Bhd is 122M MYR (≈ $30.0M). 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 EP Manufacturing Bhd (7773)?
The price-to-sales ratio of EP Manufacturing Bhd is 0.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of EP Manufacturing Bhd (7773)?
Earnings per share at EP Manufacturing Bhd are 0.0300 MYR (price ÷ EPS = P/E 14.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of EP Manufacturing Bhd (7773)?
The dividend yield of EP Manufacturing Bhd is 1.2% (payout 16.7%). 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 EP Manufacturing Bhd (7773)?
The net margin of EP Manufacturing Bhd is 2.2% (last twelve months). 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 EP Manufacturing Bhd (7773)?
The return on equity (ROE) of EP Manufacturing Bhd is 4.1% (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 EP Manufacturing Bhd (7773)?
On an EBIT basis the return on assets of EP Manufacturing Bhd is 2.7% (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 EP Manufacturing Bhd (7773)?
The operating margin of EP Manufacturing Bhd is 3.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at EP Manufacturing Bhd (7773)?
Revenue at EP Manufacturing Bhd is growing +66.5% versus a year earlier (3y avg +2.4%). 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 EP Manufacturing Bhd (7773)?
Earnings per share at EP Manufacturing Bhd are growing +17.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does EP Manufacturing Bhd (7773) generate?
The free cash flow of EP Manufacturing Bhd is −21.1M MYR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does EP Manufacturing Bhd (7773) carry?
The net debt of EP Manufacturing Bhd is 98.8M MYR (fiscal year 2025). 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 EP Manufacturing Bhd in the live analysis
One click puts EP Manufacturing Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026