EN DE

Teo Guan Lee Corporation (9369) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 77.4M MYR

TG Teo Guan Lee Corporation 9369 · KLSE
Price0.8400 MYR
Fair Value2.01 MYR
Upside+139.3%
Quality68/100
Watch Teo Guan Lee Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.2% net margin
Low debt · generates free cash flow
5.68% dividend yield
Ranks above peers (13/14)
Moderate moat 48/100
Evidence: High Range 1.51 MYR – 2.54 MYR Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Share price −4.5% over the past month.

A solid business, screening 139% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1.51 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (68/100) 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)

1.28 MYR 0.3233 MYR Fair Value 2.01 MYR Nov 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 0.3233 MYR – 1.28 MYR · fair‑value band 1.51 MYR – 2.54 MYR · the 0.8400 MYR price screens below the 2.01 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Teo Guan Lee Corporation (9369) currently trades at 0.8400 MYR, while our model-based Fair Value estimate is 2.01 MYR, implying the stock looks roughly 139.3% undervalued today. The Quality Score stands at 68/100 (solid quality), in the Consumer Cyclical 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, Teo Guan Lee Corporation generated revenue of 127M MYR at a net margin of 9.2%. Revenue declined 4.5% year over year. It earns a return on equity of 9.1%. Net debt stands at 4.2M MYR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 1.51 MYR (bear case) to 2.54 MYR (bull case); at 0.8400 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 20% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 139%, 9369 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 1.72 MYR 2.08 MYR 2.67 MYR 80
Residual Income 1.11 MYR 1.17 MYR 1.22 MYR 76
Rev-Margin DCF 1.30 MYR 1.75 MYR 2.33 MYR 74
All 24 models by family
DCF Models
FCF DCF 1.69 MYR 2.07 MYR 2.74 MYR 38
Owner Earnings 1.00 MYR 1.22 MYR 1.62 MYR 31
5Y Revenue Exit 1.30 MYR 1.71 MYR 2.31 MYR 39
5Y EBITDA Exit 1.36 MYR 1.80 MYR 2.40 MYR 41
5Y P/E Exit 1.75 MYR 2.46 MYR 3.33 MYR 38
10Y Revenue Exit 1.45 MYR 1.79 MYR 2.16 MYR 36
10Y EBITDA Exit 1.50 MYR 1.84 MYR 2.21 MYR 37
10Y P/E Exit 1.71 MYR 2.22 MYR 2.73 MYR 35
Earnings-Based
Graham-Dodd 0.8600 MYR 1.43 MYR 1.73 MYR 54
EPV 0.5300 MYR 0.5900 MYR 0.6500 MYR 59
Dividend Discount
Gordon GGM 0.5300 MYR 0.6200 MYR 0.7000 MYR 70
DDM Multi-Stage 0.5300 MYR 0.6500 MYR 0.7700 MYR 61
Multiples
P/E Multiple 2.09 MYR 2.79 MYR 3.48 MYR 63
P/S Multiple 1.34 MYR 1.78 MYR 2.23 MYR 58
P/B Multiple 1.61 MYR 2.15 MYR 2.69 MYR 55
EV/EBIT 1.56 MYR 2.08 MYR 2.59 MYR 53
EV/EBITDA 1.24 MYR 1.66 MYR 2.07 MYR 54
EV/Revenue 1.05 MYR 1.50 MYR 1.95 MYR 43
Asset-Based
NCAV (Graham) 0.7200 MYR 0.9600 MYR 1.44 MYR 50
Growth DCF
Growth DCF 1.72 MYR 2.08 MYR 2.67 MYR 80
Rev-Margin DCF 1.30 MYR 1.75 MYR 2.33 MYR 74
Economic Profit
Residual Income 1.11 MYR 1.17 MYR 1.22 MYR 76
ROIC Compounder 0.5300 MYR 0.5900 MYR 0.6500 MYR 72
Growth Earnings
Growth-Adj P/E 1.47 MYR 2.10 MYR 2.73 MYR 68

Widest divergence: Growth Earnings (2.10 MYR) versus Earnings-Based (0.5900 MYR). Highest evidence: Growth DCF (80).

Notify me when 9369 reaches fair value

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

Key figures & financial health

Revenue (TTM) 127M MYR
Revenue growth (YoY) -4.5%
Net margin 9.2%
Return on equity 9.1%
Free cash flow 19.9M MYR FY2025
P/E ratio 6.8
More key figures
Operating margin 12.9%
EPS (TTM) 0.1300 MYR
Dividend yield 5.7%
EPS growth (YoY) +2.9%
Net debt 4.2M MYR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 68 · Market factors (momentum, volatility) 45

Profitability 52
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 64
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

Teo Guan Lee Corporation Berhad, an investment holding company, markets, distributes, and retails garments and related accessories in Malaysia. The company operates through Apparels and Investment holding segments. It distributes baby and children's apparels, accessories, toiletries, footwear, and sports and casual wear.

Full company description

Teo Guan Lee Corporation Berhad, an investment holding company, markets, distributes, and retails garments and related accessories in Malaysia. The company operates through Apparels and Investment holding segments. It distributes baby and children's apparels, accessories, toiletries, footwear, and sports and casual wear. The company also provides property and equity investment. It offers its products under KikiLala, KIKO, Cuddles, and Pronic brands. Teo Guan Lee Corporation Berhad was incorporated in 1934 and is headquartered in Perai, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Teo Guan Lee Corporation reported revenue of 131M MYR in FY2025 versus 105M MYR in FY2021, a compound +5.5%/yr. Reported net income was 11.1M MYR in FY2025, compounding +15.1%/yr from FY2021.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
131M MYR
Latest YoY
−1.9%
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.
+0.3%
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.
+8.5%
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.
+1.6%
Revenue +5.5%/yr
FY21 105M MYR
FY22 130M MYR
FY23 127M MYR
FY24 133M MYR
FY25 131M MYR
Net income +15.1%/yr
FY21 6.3M MYR
FY22 15.9M MYR
FY23 11.4M MYR
FY24 10.8M MYR
FY25 11.1M MYR

Watch 9369: 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). "Teo Guan Lee Corporation Fair Value". https://www.fairvalue-calculator.com/stock/9369

Peer Group

Apparel Manufacturing · 212 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 68 · Top 25%
Fair Value upside +139% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth -5% · Below median
Dividend yield (TTM) 5.7% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/E (TTM) 6.8× · Cheaper than 75% of peers
P/B 0.15× · Cheaper than 75% of peers
P/S (TTM) 0.15× · Cheaper than 75% of peers
P/FCF 1.0× · Cheaper than median
EV/EBITDA 1.6× · 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 32
FUTURE 0 · sector 4
PAST 36 · sector 21
HEALTH 99 · sector 98
DIVIDEND 100 · sector 49

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%
Youngone Corporation 111770 87,600 KRW 196,629 KRW +124%

Compare Teo Guan Lee Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Teo Guan Lee Corporation (9369) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 2.01 MYR versus a price of 0.8400 MYR, about +139% (undervalued).
What is the fair value of 9369?
Our model-based fair value for Teo Guan Lee Corporation is 2.01 MYR (as of Jul 16, 2026), built from audited fundamentals. The current price is 0.8400 MYR.
What is the quality score of 9369?
Teo Guan Lee Corporation has a Quality Score of 68/100. 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 Teo Guan Lee Corporation (9369)?
Teo Guan Lee Corporation reported trailing-twelve-month revenue of about 127M MYR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 9369?
The net profit margin of Teo Guan Lee Corporation is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.
Does Teo Guan Lee Corporation pay a dividend?
Teo Guan Lee Corporation currently shows a dividend yield of about 5.56% relative to its recent price (as of Jul 16, 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 Teo Guan Lee Corporation 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.