EN DE

Cahya Mata Sarawak Berhad, an investment holding company, (CHYMF) Fair Value & Analysis

Basic Materials · US · Market cap $244M

CM Cahya Mata Sarawak Berhad, an investment holding company, logo Cahya Mata Sarawak Berhad, an investment holding company, CHYMF · US
Price$0.2268
Fair Value$0.3629
Upside+60.0%
Quality56/100
Watch Cahya Mata Sarawak Berhad, an investment holding company, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
13.23% dividend yield
Ranks above peers (8/12)
Narrow moat 33/100
Evidence: Medium Range $0.2758 – $0.4645 Share as image

Fair value as of: Jul 24, 2026

From 23 valuation models · updated 17 days ago

Fair value updated Jul 24, 2026, revised from $0.2500 to $0.3629 (+45.2%) since Jun 25, 2026.

A solid business, screening 60% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($0.2758). 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)

$0.3103 $0.1828 Fair Value $0.3629 Oct 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

58‑month range $0.1828 – $0.3103 · fair‑value band $0.2758 – $0.4645 · the $0.2268 price screens below the $0.3629 fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Cahya Mata Sarawak Berhad, an investment holding company, (CHYMF) currently trades at $0.2268, while our model-based Fair Value estimate is $0.3629, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials 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, Cahya Mata Sarawak Berhad, an investment holding company, generated revenue of $1.1B at a net margin of 5.6%. Revenue grew 13.1% year over year. It earns a return on equity of 1.0%. The balance sheet holds a net cash position of $435M. Fundamentals as of Jul 24, 2026

Our scenario range runs from $0.2758 (bear case) to $0.4645 (bull case); at $0.2268, 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 25% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -59% fair-value upside, at 60%, CHYMF 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 $1.66 $1.89 $2.21 80
Residual Income $2.00 $1.84 $1.25 76
Rev-Margin DCF $1.63 $2.06 $2.58 74
All 23 models by family
DCF Models
FCF DCF $1.64 $1.89 $2.25 38
5Y Revenue Exit $1.63 $2.04 $2.61 39
5Y EBITDA Exit $1.86 $2.45 $3.17 41
5Y P/E Exit $1.45 $1.74 $2.06 38
10Y Revenue Exit $1.60 $1.93 $2.30 36
10Y EBITDA Exit $1.75 $2.16 $2.63 37
10Y P/E Exit $1.53 $1.76 $1.98 35
Earnings-Based
Graham-Dodd $0.4100 $0.7600 $0.9500 54
EPV $1.20 $1.28 $1.33 59
Dividend Discount
Gordon GGM $0.2100 $0.2600 $0.3000 70
DDM Multi-Stage $0.2100 $0.2600 $0.3200 61
Multiples
P/E Multiple $0.7800 $1.04 $1.29 63
P/S Multiple $0.7800 $1.04 $1.29 58
P/B Multiple $0.7800 $1.04 $1.29 55
EV/EBIT $2.15 $2.67 $3.18 53
EV/EBITDA $2.28 $2.84 $3.40 54
EV/Revenue $1.69 $2.16 $2.62 43
Asset-Based
NCAV (Graham) $1.58 $2.11 $3.15 50
Growth DCF
Growth DCF $1.66 $1.89 $2.21 80
Rev-Margin DCF $1.63 $2.06 $2.58 74
Economic Profit
Residual Income $2.00 $1.84 $1.25 76
ROIC Compounder $1.20 $1.28 $1.33 72
Growth Earnings
Growth-Adj P/E $0.5600 $0.8000 $1.03 68

Widest divergence: Asset-Based ($2.11) versus Dividend Discount ($0.2600). Highest evidence: Growth DCF (80).

Notify me when CHYMF reaches fair value

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

Key figures & financial health

Revenue (TTM) $1.1B
Revenue growth (YoY) +13.1%
Net margin 5.6%
Return on equity 1.0%
Free cash flow $146M FY2025
P/E ratio 22.7
More key figures
Operating margin 7.4%
EPS (TTM) $0.0100
Dividend yield 13.2%
EPS growth (YoY) -5.6%
Net cash $435M FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 56 · Market factors (momentum, volatility) 26

Profitability 20
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 79
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

Cahya Mata Sarawak Berhad, an investment holding company, engages in the manufacture and trading of cement and construction materials in Malaysia and internationally. The company operates through Cement, Property Development, Oiltools, Phosphate, Road Maintenance, Environmental Technology, and Diversified strategic Business Units segments.

Full company description

Cahya Mata Sarawak Berhad, an investment holding company, engages in the manufacture and trading of cement and construction materials in Malaysia and internationally. The company operates through Cement, Property Development, Oiltools, Phosphate, Road Maintenance, Environmental Technology, and Diversified strategic Business Units segments. It is involved in manufacturing clinker, cement, ready mix, and precast concrete; quarrying, premix manufacturing, trading and logistics, supplies aggregates, asphalt premix, wire mesh, and other related materials; and development of feedstock for industrial and agricultural applications. The company also provides drilling fluids and drilling waste management services to the upstream oil and gas sector; and road construction, maintenance and rehabilitation services covering large scale infrastructure works, design and build, project management, and execution, as well as long-term maintenance under concession. In addition, it engages in material innovation, product development, laboratory research, and intellectual property management. The company was incorporated in 1974 and is headquartered in Kuching, Malaysia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cahya Mata Sarawak Berhad, an investment holding company, reported revenue of $1.1B in FY2025 versus $815M in FY2021, a compound +8.0%/yr. Reported net income was $65.5M in FY2025, compounding −24.7%/yr from FY2021.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.1B
Latest YoY
−7.5%
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.
+3.4%
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.
+7.7%
Avg. growth/yr (21Y) 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.
+0.4%
Revenue +8.0%/yr
FY21 $815M
FY22 $1.0B
FY23 $1.2B
FY24 $1.2B
FY25 $1.1B
Net income −24.7%/yr
FY21 $204M
FY22 $285M
FY23 $524M
FY24 $28.7M
FY25 $65.5M
Character of growth · EPS growth decomposed (2014-2025) −0.4 % p.a.
Revenue per share −4.0 pp

of which total revenue −3.8 pp · buybacks/dilution −0.2 pp

EBIT margin −10.3 pp
Tax rate +1.5 pp
Residual (interest, one-offs) +12.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch CHYMF: 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). "Cahya Mata Sarawak Berhad, an investment holding company, Fair Value". https://www.fairvalue-calculator.com/stock/CHYMF

Peer Group

Building Materials · 253 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 56 · Above median
Fair Value upside +60% · Top 25%
Return on equity (TTM) 1% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 13% · Top 25%
Dividend yield (TTM) 13.2% · Top 25%
Debt / equity 0.03× · Lower than 75% of peers

Valuation Multiples vs Building Materials median · lower = cheaper

P/E (TTM) 22.7× · Pricier than median
P/FCF 1.7× · Pricier than median
PEG 0.49× · 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 27
FUTURE 66 · sector 2
PAST 4 · sector 15
HEALTH 99 · sector 92
DIVIDEND 100 · sector 42

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 Materials stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $102.92 $70.57 -31%
UltraTech Cement Limited ULTRACEMCO ₹11,711 ₹4,719 -60%
China Jushi Co 600176 ¥54.52 ¥13.95 -74%
Grasim Industries Limited GRASIM ₹3,073 ₹1,245 -59%
CEMEX, S.A. CEMEXCPO 21.71 MXN 15.42 MXN -29%
Anhui Conch Cement Company 600585 ¥16.99 ¥26.14 +54%
Ambuja Cements Limited AMBUJACEM ₹435.25 ₹227.96 -48%
Shree Cement Limited SHREECEM ₹26,930 ₹8,215 -69%
TCC Group 1101B 43.70 TWD 10.48 TWD -76%
Taiwan Glass Ind. Corp 1802 53.30 TWD 13.98 TWD -74%

Compare Cahya Mata Sarawak 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 Basic Materials 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 Cahya Mata Sarawak Berhad, an investment holding company, (CHYMF) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of $0.3629 versus a price of $0.2268, about +60% (undervalued).
What is the fair value of CHYMF?
Our model-based fair value for Cahya Mata Sarawak Berhad, an investment holding company, is $0.3629 (as of Jul 24, 2026), built from audited fundamentals. The current price is $0.2268.
What is the quality score of CHYMF?
Cahya Mata Sarawak 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 Cahya Mata Sarawak Berhad, an investment holding company, (CHYMF)?
Cahya Mata Sarawak Berhad, an investment holding company, reported trailing-twelve-month revenue of about $1.1B (latest available figure, as of Jul 24, 2026).
What is the net profit margin of CHYMF?
The net profit margin of Cahya Mata Sarawak Berhad, an investment holding company, is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Cahya Mata Sarawak Berhad, an investment holding company, pay a dividend?
Cahya Mata Sarawak Berhad, an investment holding company, currently shows a dividend yield of about 13.23% relative to its recent price (as of Jul 24, 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 Cahya Mata Sarawak 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.