EN DE

Hong Leong Financial Group Bhd (1082) Fair Value & Analysis

Financial Services · MY · Market cap 21.1B MYR (≈ $5.2B) · ISIN MYL1082OO006

What is Hong Leong Financial Group Bhd really worth?

HL Hong Leong Financial Group Bhd 1082 · KLSE
Price19.00 MYR
Fair Value36.78 MYR
Upside+93.6%
Quality44/100

Below-average quality, trading 48% below our fair value of 36.78 MYR.

Watch Hong Leong Financial Group Bhd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 46.4% net margin
Ranks above peers (11/13)
Wide moat 67/100

Risks

!Expensive Growth (revenue 5y +6.6 %/yr)
!Low debt · negative free cash flow
!Evidence only medium, so the estimate is less certain

For context

·3.89% dividend yield
Evidence: Medium Range 27.58 MYR – 45.97 MYR

Fair value as of: Aug 14, 2026

From 6 valuation models · updated 22 days ago

Fair value updated Aug 14, 2026, revised from 37.20 MYR to 36.78 MYR (−1.1%) since Jul 12, 2026. Share price +2.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (27.58 MYR). The market is more pessimistic than our downside scenario.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

22.60 MYR 14.16 MYR Fair Value 36.78 MYR Apr 2021 Sep 2026

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

How to read this chart

60‑month range 14.16 MYR – 22.60 MYR · fair‑value band 27.58 MYR – 45.97 MYR · the 19.00 MYR price screens below the 36.78 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

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

Analysis

Hong Leong Financial Group Bhd (1082) currently trades at 19.00 MYR, while our model-based Fair Value estimate is 36.78 MYR, implying the stock looks roughly 48.3% undervalued today. The Quality Score stands at 44/100 (below-average quality), in the Financial Services sector. Bull case: the Multiples group reads highest at a median of 37.30 MYR per share, and 3 of the 6 models we run sit above the 19.00 MYR price. Bear case: the Dividend Discount group reads lowest at 8.27 MYR, and 3 of the 6 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Hong Leong Financial Group Bhd generated revenue of 7.2B MYR at a net margin of 46.4%. Revenue declined 2.2% year over year. It earns a return on equity of 10.5%. The balance sheet holds a net cash position of 14.4B MYR. Fundamentals as of Aug 14, 2026

Our scenario range runs from 27.58 MYR (bear case) to 45.97 MYR (bull case); at 19.00 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 17% below its 52-week high and 25% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −10% fair-value upside, at 94%, 1082 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 12 months have passed since. In that time the company retained roughly 2.21 MYR per share, which is 6.0 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Residual Income best evidence 24.95 MYR 27.86 MYR 46.27 MYR 74
Gordon GGM 5.16 MYR 10.73 MYR 17.02 MYR 66
DDM Multi-Stage 5.16 MYR 8.27 MYR 11.26 MYR 66
All 6 models by family
Dividend Discount
Gordon GGM 5.16 MYR 10.73 MYR 17.02 MYR 66
DDM Multi-Stage 5.16 MYR 8.27 MYR 11.26 MYR 66
Multiples
P/E Multiple 27.98 MYR 37.30 MYR 46.63 MYR 63
P/B Multiple 29.76 MYR 39.68 MYR 49.60 MYR 55
Asset-Based
NCAV (Graham) 14.17 MYR 18.99 MYR 28.34 MYR 54
Economic Profit
Residual Income best evidence 24.95 MYR 27.86 MYR 46.27 MYR 74

Widest divergence: Multiples (37.30 MYR) versus Dividend Discount (8.27 MYR). Highest evidence: Residual Income (74).

Notify me when 1082 reaches fair value

Put 1082 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 6.4
P/S ratio 1.73 P/E × margin
EPS (TTM) 2.95 MYR price ÷ EPS = P/E 6.4
Dividend yield 3.9% payout 25.1%
Net margin 26.9% FY2025
Return on equity 10.5% TTM
More key figures
Profitability
Return on assets (EBIT) 1.7% avg 5y
Operating margin 60.9% TTM
Growth
Revenue (TTM) 7.2B MYR TTM
Revenue growth (YoY) −2.2% 3y avg +13.5%
EPS growth (YoY) +4.8%
Balance sheet & cash flow
Free cash flow −2.1B MYR FY2025
Net cash 14.4B MYR FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 37 · Market factors (momentum, volatility) 61

Profitability 35
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 50
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Hong Leong Financial Group Berhad, an investment holding company, provides investment banking, stockbroking, and fund management business of financial services to consumer, corporate, and institutional customers. The company operates through Commercial Banking, Investment Banking and Asset Management, Insurance, and Other Operations segments.

Full company description

Hong Leong Financial Group Berhad, an investment holding company, provides investment banking, stockbroking, and fund management business of financial services to consumer, corporate, and institutional customers. The company operates through Commercial Banking, Investment Banking and Asset Management, Insurance, and Other Operations segments. It also offers commercial and Islamic banking, including personal financial services, business & corporate banking, regional wealth management, global markets, and Islamic financial services. In addition, the company engages in investment banking, stockbroking, and asset management activities, as well as being involved in life and general insurance, and takaful services; and management services. Further, it offers treasury, equities, derivatives, and foreign exchange; investment banking, futures and stockbroking, and fund and unit trust management, and private banking services. Hong Leong Financial Group Berhad has operations in Malaysia, Cambodia, Vietnam, Singapore, Hong Kong, and China. The company was formerly known as Hong Leong Credit Berhad and changed its name to Hong Leong Financial Group Berhad in July 2006. Hong Leong Financial Group Berhad was incorporated in 1968 and is headquartered in Kuala Lumpur, Malaysia. Hong Leong Financial Group Berhad is a subsidiary of Hong Leong Company (Malaysia) Berhad (Hlcm).

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hong Leong Financial Group Bhd reported revenue of 12.1B MYR in FY2025 versus 8.4B MYR in FY2021, a compound +9.6%/yr. Reported net income was 3.3B MYR in FY2025, compounding +9.5%/yr from FY2021.

Growth Quality 46/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
12.1B MYR
Latest YoY
+3.8%
Avg. revenue 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.
+13.5%
Avg. revenue 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.
+6.6%
Avg. revenue growth/yr (20Y) 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.
+10.5%
Value creation/yr (5Y, in MYR) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+15.2% (11.3 + 3.9)
Revenue +9.6%/yr
FY21 8.4B MYR
FY22 8.3B MYR
FY23 10.4B MYR
FY24 11.7B MYR
FY25 12.1B MYR
Net income +9.5%/yr
FY21 2.3B MYR
FY22 2.5B MYR
FY23 2.9B MYR
FY24 3.2B MYR
FY25 3.3B MYR
Character of growth · EPS growth decomposed (2014-2025) +7.4 % p.a.
Revenue per share +3.4 %

of which total revenue +3.9 % · buybacks/dilution −0.5 %

EBIT margin +3.9 %
Tax rate −0.1 %
Residual (interest, one-offs) +0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 1082: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Hong Leong Financial Group Bhd Fair Value". https://www.fairvalue-calculator.com/stock/1082

Peer Group

Banks - Regional · 1071 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 44 · Bottom 25%
Fair Value upside +94% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 1% · Top 25%
Net margin (TTM) 46% · Top 25%
Operating margin (TTM) 61% · Top 25%
Revenue growth −2% · Bottom 25%
Dividend yield (TTM) 3.9% · Above median
Debt / equity 0.23× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 6.4× · Cheaper than 75% of peers
P/B 0.16× · Cheaper than 75% of peers
P/S (TTM) 0.73× · Cheaper than 75% of peers
PEG 1.32× · Cheaper than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 33
FUTURE0 · sector 45
PAST42 · sector 41
HEALTH89 · sector 85
DIVIDEND78 · sector 51

Insider activity: 40/100

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

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
DBS Group D05 75.65 SGD 40.48 SGD −46%
China Merchants Bank Co 3968 HK$47.96 HK$76.51 +60%
Intesa Sanpaolo S.p.A ISP €6.78 €5.66 −17%
HDFC Bank Limited HDB $23.17 $24.12 +4%
BNP Paribas SA BNP €102.56 €144.64 +41%
UniCredit S.p.A UCG €84.71 €77.62 −8%
Mizuho Financial Group MFG $10.74 $9.69 −10%
ICICI Bank Limited ICICIBANK ₹1,443 ₹835.21 −42%
Oversea-Chinese Banking Corporation O39 31.07 SGD 19.80 SGD −36%
CaixaBank, S.A CABK €13.52 €8.85 −35%

Compare Hong Leong Financial Group Bhd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Hong Leong Financial Group Bhd (1082) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of 36.78 MYR versus a price of 19.00 MYR, about +94% upside (undervalued).
What is the fair value of 1082?
Our model-based fair value for Hong Leong Financial Group Bhd is 36.78 MYR (as of Aug 14, 2026), built from audited fundamentals. The current price: 19.00 MYR.
What is the quality score of 1082?
Hong Leong Financial Group Bhd has a Quality Score of 44/100. 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 Hong Leong Financial Group Bhd (1082)?
Hong Leong Financial Group Bhd reported trailing-twelve-month revenue of about 7.2B MYR (latest available figure, as of Aug 14, 2026).
What is the net profit margin of 1082?
The net profit margin of Hong Leong Financial Group Bhd is about 46.4%, meaning it keeps roughly 46.4% of revenue as net income. Based on the latest reported figures.
Does Hong Leong Financial Group Bhd pay a dividend?
Hong Leong Financial Group Bhd currently shows a dividend yield of about 3.89% relative to its recent price (as of Aug 14, 2026).
Free · no account needed

Watch Hong Leong Financial Group Bhd in the live analysis

One click puts Hong Leong Financial Group Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.