EN DE

Ideal Capital Berhad, an investment holding company, (9687) Fair Value & Analysis

Real Estate · MY · Market cap 1.9B MYR

IC Ideal Capital Berhad, an investment holding company, 9687 · KLSE
Price3.68 MYR
Fair Value6.09 MYR
Upside+65.5%
Quality57/100
Watch Ideal Capital Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.2% net margin
Low debt · negative free cash flow
0.27% dividend yield
Ranks above peers (8/13)
Wide moat 71/100
Evidence: Medium Range 4.02 MYR – 8.16 MYR Share as image

Fair value as of: Jul 14, 2026

From 9 valuation models · updated 26 days ago

Share price −1.1% over the past month.

A solid business, screening 65% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (4.02 MYR). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (4.02 MYR to 8.16 MYR) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4.10 MYR 0.8874 MYR Fair Value 6.09 MYR Jul 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 0.8874 MYR – 4.10 MYR · fair‑value band 4.02 MYR – 8.16 MYR · the 3.68 MYR price screens below the 6.09 MYR fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

Ideal Capital Berhad, an investment holding company, (9687) currently trades at 3.68 MYR, while our model-based Fair Value estimate is 6.09 MYR, implying the stock looks roughly 65.5% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Real Estate 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: medium), always confirm before acting.

Over the trailing twelve months, Ideal Capital Berhad, an investment holding company, generated revenue of 1.1B MYR at a net margin of 13.2%. Revenue declined 49.3% year over year. It earns a return on equity of 21.1%. Net debt stands at 406M MYR. Fundamentals as of Jul 14, 2026

Our scenario range runs from 4.02 MYR (bear case) to 8.16 MYR (bull case); at 3.68 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 13% below its 52-week high and 10% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 65%, 9687 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 BearBaseBull Evidence
Highest evidence
Residual Income 1.76 MYR 2.46 MYR 8.63 MYR 76
Gordon GGM 0.0800 MYR 0.1400 MYR 0.1900 MYR 70
DDM Multi-Stage 0.0800 MYR 0.1300 MYR 0.1500 MYR 61
All 9 models by family
Dividend Discount
Gordon GGM 0.0800 MYR 0.1400 MYR 0.1900 MYR 70
DDM Multi-Stage 0.0800 MYR 0.1300 MYR 0.1500 MYR 61
Multiples
P/S Multiple 3.93 MYR 5.23 MYR 6.54 MYR 58
P/B Multiple 2.65 MYR 3.53 MYR 4.42 MYR 55
EV/EBIT 7.98 MYR 10.90 MYR 13.82 MYR 53
EV/EBITDA 6.01 MYR 8.28 MYR 10.54 MYR 54
EV/Revenue 4.05 MYR 6.12 MYR 8.19 MYR 43
Asset-Based
NCAV (Graham) 0.8800 MYR 1.18 MYR 1.77 MYR 50
Economic Profit
Residual Income 1.76 MYR 2.46 MYR 8.63 MYR 76

Widest divergence: Multiples (6.12 MYR) versus Dividend Discount (0.1300 MYR). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.1B MYR
Revenue growth (YoY) -49.3%
Net margin 13.2%
Return on equity 21.1%
Free cash flow −209M MYR FY2025
P/E ratio 13.7
More key figures
Operating margin 28.3%
EPS (TTM) 0.3000 MYR
Dividend yield 0.2%
EPS growth (YoY) -29.5%
Net debt 406M MYR FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 50 · Market factors (momentum, volatility) 54

Profitability 50
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 82
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

Ideal Capital Berhad, an investment holding company, engages in the property development business in Malaysia. It operates through three segments: Property Development; Trading; and Project Investment and Project Management.

Full company description

Ideal Capital Berhad, an investment holding company, engages in the property development business in Malaysia. It operates through three segments: Property Development; Trading; and Project Investment and Project Management. The company engages in the trading of heavy machinery and spare parts, and disinfectant products; property investment and management; and asset management activities. It also provides energy management services; manufactures and trades in sterilisation and sanitisation, and pharmaceutical products; develops industrial parks; and trades in industrial land and building materials, as well as engages in the rental business. The company was formerly known as Ideal United Bintang International Berhad and changed its name to Ideal Capital Berhad in June 2022. The company was incorporated in 1979 and is based in Bayan Lepas, Malaysia. Ideal Capital Berhad is a subsidiary of ICT Innotech Sdn. Bhd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ideal Capital Berhad, an investment holding company, reported revenue of 1.2B MYR in FY2025 versus 473M MYR in FY2021, a compound +27.0%/yr. Reported net income was 154M MYR in FY2025, compounding +27.1%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.2B MYR
Latest YoY
+32.9%
Avg. growth/yr (3Y)
+43.2%
Avg. growth/yr (5Y)
+31.2%
Avg. growth/yr (13Y)
+37.8%
Revenue +27.0%/yr
FY21 473M MYR
FY22 419M MYR
FY23 512M MYR
FY24 927M MYR
FY25 1.2B MYR
Net income +27.1%/yr
FY21 59.0M MYR
FY22 39.4M MYR
FY23 61.8M MYR
FY24 90.6M MYR
FY25 154M MYR

Watch 9687: 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). "Ideal Capital Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/9687

Peer Group

Real Estate - Development · 588 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 55 · Above median
Fair Value upside +66% · Above median
Return on equity (TTM) 21% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 13% · Above median
Operating margin (TTM) 28% · Top 25%
Revenue growth -49% · Bottom 25%
Dividend yield (TTM) 0.3% · Below median
Debt / equity 0.46× · Higher than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 12.4× · Pricier than median
P/B 0.52× · Pricier than median
P/S (TTM) 0.40× · Cheaper than median
EV/EBITDA 3.4× · 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 48
FUTURE 0 · sector 0
PAST 84 · sector 10
HEALTH 77 · sector 84
DIVIDEND 5 · sector 38

Insider activity: 45/100

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Ideal Capital 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 Real Estate 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 Ideal Capital Berhad, an investment holding company, (9687) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 6.09 MYR versus a price of 3.68 MYR, about +65% (undervalued).
What is the fair value of 9687?
Our model-based fair value for Ideal Capital Berhad, an investment holding company, is 6.09 MYR (as of Jul 14, 2026), built from audited fundamentals. The current price is 3.68 MYR.
What is the quality score of 9687?
Ideal Capital Berhad, an investment holding company, has a Quality Score of 57/100. 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 Ideal Capital Berhad, an investment holding company, (9687)?
Ideal Capital Berhad, an investment holding company, reported trailing-twelve-month revenue of about 1.1B MYR (latest available figure, as of Jul 14, 2026).
What is the net profit margin of 9687?
The net profit margin of Ideal Capital Berhad, an investment holding company, is about 13.2%, meaning it keeps roughly 13.2% of revenue as net income. Based on the latest reported figures.
Does Ideal Capital Berhad, an investment holding company, pay a dividend?
Ideal Capital Berhad, an investment holding company, currently shows a dividend yield of about 0.24% relative to its recent price (as of Jul 14, 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 Ideal Capital 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.