EN DE

KOH BROTHERS GROUP LIMITED (K75) Fair Value & Analysis

Industrials · SG · Market cap 138M SGD

KB KOH BROTHERS GROUP LIMITED K75 · SG
Price0.2700 SGD
Fair Value0.7600 SGD
Upside+181.5%
Quality66/100
Watch KOH BROTHERS GROUP LIMITED for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
1.23% dividend yield
Ranks above peers (11/14)
Narrow moat 28/100
Evidence: Medium Range 0.5600 SGD – 0.9600 SGD Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated 4 days ago

Share price −16.9% over the past month.

A solid business, screening 181% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (0.5600 SGD). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) 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)

0.5480 SGD 0.1200 SGD Fair Value 0.7600 SGD Mar 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.1200 SGD – 0.5480 SGD · fair‑value band 0.5600 SGD – 0.9600 SGD · the 0.2700 SGD price screens below the 0.7600 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

KOH BROTHERS GROUP LIMITED (K75) currently trades at 0.2700 SGD, while our model-based Fair Value estimate is 0.7600 SGD, implying the stock looks roughly 181.5% undervalued today. The Quality Score stands at 66/100 (solid 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: medium), always confirm before acting.

Over the trailing twelve months, KOH BROTHERS GROUP LIMITED generated revenue of 329M SGD at a net margin of 5.6%. Revenue grew 41.2% year over year. It earns a return on equity of 7.9%. Net debt stands at 16.5M SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.5600 SGD (bear case) to 0.9600 SGD (bull case); at 0.2700 SGD, 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 53% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at 181%, K75 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 1.29 SGD 1.53 SGD 1.91 SGD 80
Residual Income 0.4900 SGD 0.4900 SGD 0.4500 SGD 76
Rev-Margin DCF 0.8700 SGD 1.05 SGD 1.29 SGD 74
All 22 models by family
DCF Models
FCF DCF 1.27 SGD 1.52 SGD 1.95 SGD 38
Owner Earnings 0.6200 SGD 0.7200 SGD 0.8900 SGD 31
5Y Revenue Exit 0.8700 SGD 1.02 SGD 1.24 SGD 39
5Y EBITDA Exit 0.9800 SGD 1.20 SGD 1.50 SGD 41
5Y P/E Exit 1.03 SGD 1.28 SGD 1.60 SGD 38
10Y Revenue Exit 1.05 SGD 1.19 SGD 1.33 SGD 36
10Y EBITDA Exit 1.11 SGD 1.29 SGD 1.47 SGD 37
10Y P/E Exit 1.14 SGD 1.33 SGD 1.52 SGD 35
Earnings-Based
Graham-Dodd 0.3100 SGD 0.4800 SGD 0.5700 SGD 54
EPV 0.4500 SGD 0.4800 SGD 0.5000 SGD 59
Multiples
P/E Multiple 0.7100 SGD 0.9500 SGD 1.18 SGD 63
P/S Multiple 0.5700 SGD 0.7700 SGD 0.9600 SGD 58
P/B Multiple 0.5700 SGD 0.7700 SGD 0.9600 SGD 55
EV/EBIT 0.6900 SGD 0.8500 SGD 1.01 SGD 53
EV/EBITDA 0.8000 SGD 1.00 SGD 1.20 SGD 54
EV/Revenue 0.5500 SGD 0.7000 SGD 0.8500 SGD 43
Asset-Based
NCAV (Graham) 0.3400 SGD 0.4600 SGD 0.6900 SGD 50
Growth DCF
Growth DCF 1.29 SGD 1.53 SGD 1.91 SGD 80
Rev-Margin DCF 0.8700 SGD 1.05 SGD 1.29 SGD 74
Economic Profit
Residual Income 0.4900 SGD 0.4900 SGD 0.4500 SGD 76
ROIC Compounder 0.4500 SGD 0.4800 SGD 0.5000 SGD 72
Growth Earnings
Growth-Adj P/E 0.5000 SGD 0.7200 SGD 0.9300 SGD 68

Widest divergence: DCF Models (1.20 SGD) versus Asset-Based (0.4600 SGD). Highest evidence: Growth DCF (80).

Notify me when K75 reaches fair value

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

Key figures & financial health

Revenue (TTM) 329M SGD
Revenue growth (YoY) +41.2%
Net margin 5.6%
Return on equity 7.9%
Free cash flow 59.6M SGD FY2025
P/E ratio 6.8
More key figures
Operating margin 3.2%
EPS (TTM) 0.0400 SGD
Dividend yield 1.2%
EPS growth (YoY) +823%
Net debt 16.5M SGD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 33

Profitability 27
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 21
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

Koh Brothers Group Limited, together with its subsidiaries, provides construction and management services in Singapore, Malaysia, Indonesia, and internationally. The company operates through three segments: Construction and Building Materials; Real Estate; and Leisure and Hospitality.

Full company description

Koh Brothers Group Limited, together with its subsidiaries, provides construction and management services in Singapore, Malaysia, Indonesia, and internationally. The company operates through three segments: Construction and Building Materials; Real Estate; and Leisure and Hospitality. It engages in the building and civil engineering construction and infrastructure works; engineering, procurement, and construction services for water and wastewater treatment, as well as hydro-engineering; and design, building, and installation of bio-refinery and renewable energy projects. The company also manufactures and supplies building materials, including ready-mix and pre-cast concrete, cement, and pre-cast components, as well as rents concrete pumps. In addition, it is involved in the development and rental of real estate properties; and hotel and leisure facilities operations. The company was founded in 1966 and is based in Singapore.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KOH BROTHERS GROUP LIMITED reported revenue of 329M SGD in FY2025 versus 253M SGD in FY2021, a compound +6.9%/yr. Reported net income was 18.6M SGD in FY2025, compounding +28.1%/yr from FY2021.

Growth Quality 72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
329M SGD
Latest YoY
+38.2%
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.
−2.3%
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.
+6.3%
Avg. growth/yr (12Y) 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.
−0.7%
Revenue +6.9%/yr
FY21 253M SGD
FY22 353M SGD
FY23 356M SGD
FY24 238M SGD
FY25 329M SGD
Net income +28.1%/yr
FY21 6.9M SGD
FY22 6.0M SGD
FY23 −22.0M SGD
FY24 −5.5M SGD
FY25 18.6M SGD

Watch K75: 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). "KOH BROTHERS GROUP LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/K75

Peer Group

Engineering & Construction · 838 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 66 · Top 25%
Fair Value upside +182% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 1% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 41% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 6.8× · Cheaper than 75% of peers
P/B 0.38× · Cheaper than 75% of peers
P/S (TTM) 0.33× · Cheaper than median
P/FCF 1.8× · Cheaper than median
EV/EBITDA 1.3× · 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 15
FUTURE 100 · sector 14
PAST 32 · sector 26
HEALTH 94 · sector 94
DIVIDEND 25 · sector 43

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare KOH BROTHERS GROUP LIMITED 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 KOH BROTHERS GROUP LIMITED (K75) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.7600 SGD versus a price of 0.2700 SGD, about +181% (undervalued).
What is the fair value of K75?
Our model-based fair value for KOH BROTHERS GROUP LIMITED is 0.7600 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.2700 SGD.
What is the quality score of K75?
KOH BROTHERS GROUP LIMITED has a Quality Score of 66/100. 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 KOH BROTHERS GROUP LIMITED (K75)?
KOH BROTHERS GROUP LIMITED reported trailing-twelve-month revenue of about 329M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of K75?
The net profit margin of KOH BROTHERS GROUP LIMITED is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does KOH BROTHERS GROUP LIMITED pay a dividend?
KOH BROTHERS GROUP LIMITED currently shows a dividend yield of about 1.23% relative to its recent price (as of Aug 13, 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 KOH BROTHERS GROUP LIMITED 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.