EN DE

KPS Consortium Berhad, an investment holding company, (9121) Fair Value & Analysis

Industrials · MY · Market cap 109M MYR

KC KPS Consortium Berhad, an investment holding company, 9121 · KLSE
Price0.6600 MYR
Fair Value1.58 MYR
Upside+139.4%
Quality49/100
Watch KPS Consortium Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.3% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/12)
Narrow moat 32/100
Evidence: High Range 1.24 MYR – 2.01 MYR Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Share price −0.8% over the past month.

Below-average quality, screening 139% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1.24 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)

0.8500 MYR 0.3200 MYR Fair Value 1.58 MYR May 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 0.3200 MYR – 0.8500 MYR · fair‑value band 1.24 MYR – 2.01 MYR · the 0.6600 MYR price screens below the 1.58 MYR fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

KPS Consortium Berhad, an investment holding company, (9121) currently trades at 0.6600 MYR, while our model-based Fair Value estimate is 1.58 MYR, implying the stock looks roughly 139.4% 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: high), always confirm before acting.

Over the trailing twelve months, KPS Consortium Berhad, an investment holding company, generated revenue of 938M MYR at a net margin of 2.3%. Revenue grew 46.1% year over year. It earns a return on equity of 6.2%. Net debt stands at 22.1M MYR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 1.24 MYR (bear case) to 2.01 MYR (bull case); at 0.6600 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 23% below its 52-week high and 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at 139%, 9121 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
Growth DCF 0.8800 MYR 0.8900 MYR 0.9100 MYR 80
ROIC Compounder 1.20 MYR 1.24 MYR 1.28 MYR 72
Growth-Adj P/E 1.80 MYR 2.57 MYR 3.34 MYR 68
All 23 models by family
DCF Models
FCF DCF 0.8800 MYR 0.8900 MYR 0.9100 MYR 38
Owner Earnings 2.01 MYR 2.47 MYR 3.04 MYR 31
5Y Revenue Exit 1.22 MYR 1.53 MYR 1.94 MYR 39
5Y EBITDA Exit 1.25 MYR 1.59 MYR 2.00 MYR 41
5Y P/E Exit 1.94 MYR 2.88 MYR 3.87 MYR 38
10Y Revenue Exit 1.05 MYR 1.27 MYR 1.58 MYR 36
10Y EBITDA Exit 1.08 MYR 1.31 MYR 1.62 MYR 37
10Y P/E Exit 1.46 MYR 2.07 MYR 2.84 MYR 35
Earnings-Based
Graham-Dodd 0.9400 MYR 2.93 MYR 3.90 MYR 54
Lynch FV 0.6400 MYR 0.9100 MYR 1.19 MYR 50
PEG = 1.0 0.6400 MYR 0.9100 MYR 1.19 MYR 46
EPV 1.20 MYR 1.24 MYR 1.28 MYR 59
Multiples
P/E Multiple 2.17 MYR 2.90 MYR 3.62 MYR 63
P/S Multiple 1.76 MYR 2.35 MYR 2.93 MYR 58
P/B Multiple 1.76 MYR 2.35 MYR 2.93 MYR 55
EV/EBIT 1.78 MYR 2.10 MYR 2.41 MYR 53
EV/EBITDA 1.63 MYR 1.90 MYR 2.16 MYR 54
EV/Revenue 1.52 MYR 1.80 MYR 2.09 MYR 43
Asset-Based
NCAV (Graham) 1.08 MYR 1.45 MYR 2.16 MYR 50
Growth DCF
Growth DCF 0.8800 MYR 0.8900 MYR 0.9100 MYR 80
Economic Profit
Residual Income 1.54 MYR 1.54 MYR 1.40 MYR 61
ROIC Compounder 1.20 MYR 1.24 MYR 1.28 MYR 72
Growth Earnings
Growth-Adj P/E 1.80 MYR 2.57 MYR 3.34 MYR 68

Widest divergence: Growth Earnings (2.57 MYR) versus Growth DCF (0.8900 MYR). Highest evidence: Growth DCF (80).

Notify me when 9121 reaches fair value

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

Key figures & financial health

Revenue (TTM) 938M MYR
Revenue growth (YoY) +46.1%
Net margin 2.3%
Return on equity 6.2%
Free cash flow 726K MYR FY2025
P/E ratio 4.8
More key figures
Operating margin 0.2%
EPS (TTM) 0.1400 MYR
EPS growth (YoY) +35.6%
Net debt 22.1M MYR FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 48 · Market factors (momentum, volatility) 53

Profitability 40
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 65
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

KPS Consortium Berhad, an investment holding company, engages in the distribution and retail of wooden doors, plywood, and related building materials in Malaysia. The company operates through Paper Milling, Paper Converting, Building Materials, Investment and Management, Property Development and Construction, and Other Trading and Services segments.

Full company description

KPS Consortium Berhad, an investment holding company, engages in the distribution and retail of wooden doors, plywood, and related building materials in Malaysia. The company operates through Paper Milling, Paper Converting, Building Materials, Investment and Management, Property Development and Construction, and Other Trading and Services segments. It trades in plywood and printed laminated plywood, cement, tissue related products, steel bars, paper and paper products, stationery, and general household products. The company also manufactures and trades in tissue paper and tissue related products; manufactures and trades in printed laminated plywood; and converts paper into related products, as well as offers management and money lending services. In addition, it provides general and reinsurance agency brokerage, and property development services, as well as undertakes development of factories and construction activities. The company was incorporated in 1985 and is headquartered in Klang, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KPS Consortium Berhad, an investment holding company, reported revenue of 1.0B MYR in FY2025 versus 657M MYR in FY2021, a compound +12.2%/yr. Reported net income was 22.4M MYR in FY2025, compounding +11.1%/yr from FY2021.

Growth Quality 48/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.0B MYR
Latest YoY
−0.9%
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.
+3.3%
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.
+7.2%
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.
+6.5%
Revenue +12.2%/yr
FY21 657M MYR
FY22 943M MYR
FY23 1.1B MYR
FY24 1.1B MYR
FY25 1.0B MYR
Net income +11.1%/yr
FY21 14.7M MYR
FY22 15.8M MYR
FY23 17.5M MYR
FY24 16.1M MYR
FY25 22.4M MYR

Watch 9121: 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). "KPS Consortium Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/9121

Peer Group

Building Products & Equipment · 247 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 +139% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 0% · Below median
Revenue growth 46% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 4.8× · Cheaper than 75% of peers
P/B 0.08× · Cheaper than 75% of peers
P/S (TTM) 0.03× · Cheaper than 75% of peers
P/FCF 36.7× · Pricier 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 3
FUTURE 100 · sector 9
PAST 25 · sector 23
HEALTH 98 · sector 94
DIVIDEND 0 · sector 28

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare KPS Consortium 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 KPS Consortium Berhad, an investment holding company, (9121) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 1.58 MYR versus a price of 0.6600 MYR, about +139% (undervalued).
What is the fair value of 9121?
Our model-based fair value for KPS Consortium Berhad, an investment holding company, is 1.58 MYR (as of Jul 18, 2026), built from audited fundamentals. The current price is 0.6600 MYR.
What is the quality score of 9121?
KPS Consortium Berhad, an investment holding company, 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 KPS Consortium Berhad, an investment holding company, (9121)?
KPS Consortium Berhad, an investment holding company, reported trailing-twelve-month revenue of about 938M MYR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 9121?
The net profit margin of KPS Consortium Berhad, an investment holding company, is about 2.3%, meaning it keeps roughly 2.3% of revenue as net income. Based on the latest reported figures.

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 KPS Consortium 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.