EN DE

99 Speed Mart Retail Holdings Berhad (5326) Fair Value & Analysis

Consumer Cyclical · MY · Market cap 31.0B MYR (≈ $7.7B) · ISIN MYL5326OO003

What is 99 Speed Mart Retail Holdings Berhad really worth?

9S 99 Speed Mart Retail Holdings Berhad 5326 · KLSE
Price3.43 MYR
Fair Value1.59 MYR
Upside−53.6%
Quality67/100

A solid business, but trading 116% above our fair value of 1.59 MYR.

Watch 99 Speed Mart Retail Holdings Berhad 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

✓Healthy Growth (revenue 3y +12.3 %/yr)
✓Low debt · generates free cash flow

Risks

!Thin margins · 5.5% net margin
!Mixed vs. peers (7/15)
!Moderate moat 61/100
!Evidence only low, so the estimate is less certain
!Weak on dividend: 12 out of 100

For context

·0.58% dividend yield
Evidence: Low Range 1.10 MYR – 1.99 MYR

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from 1.45 MYR to 1.59 MYR (+9.7%) since Jul 20, 2026. Share price −7.3% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

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

What matters now

  • The price sits above even our optimistic bull case (1.99 MYR). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (1.10 MYR to 1.99 MYR) leaves room in how you read the outcome.

Price vs Fair Value (2 years)

4.12 MYR 1.84 MYR Fair Value 1.59 MYR Sep 2024 Sep 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

24‑month range 1.84 MYR – 4.12 MYR · fair‑value band 1.10 MYR – 1.99 MYR · the 3.43 MYR price screens above the 1.59 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

99 Speed Mart Retail Holdings Berhad (5326) currently trades at 3.43 MYR, while our model-based Fair Value estimate is 1.59 MYR, implying the stock looks roughly 115.7% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of 2.03 MYR per share, and 0 of the 26 models we run sit above the 3.43 MYR price. Bear case: the Economic Profit group reads lowest at 0.5600 MYR, and 26 of the 26 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, 99 Speed Mart Retail Holdings Berhad generated revenue of 11.9B MYR at a net margin of 5.5%. Revenue grew 17.5% year over year. It earns a return on equity of 36.3%. The stock trades on a trailing P/E of 42.9. Fundamentals as of Aug 13, 2026

Our scenario range runs from 1.10 MYR (bear case) to 1.99 MYR (bull case); at 3.43 MYR, the current price sits above 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 71% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 3% fair-value upside, at −54%, 5326 screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 0.0408 MYR per share, which is 2.6 % 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
FCF DCF 1.24 MYR 2.18 MYR 3.84 MYR 74
Growth DCF 1.23 MYR 2.09 MYR 3.55 MYR 73
Owner Earnings 1.21 MYR 2.13 MYR 3.74 MYR 71
All 26 models by family
DCF Models
FCF DCF 1.24 MYR 2.18 MYR 3.84 MYR 74
Owner Earnings 1.21 MYR 2.13 MYR 3.74 MYR 71
5Y Revenue Exit 1.05 MYR 1.75 MYR 2.69 MYR 68
5Y EBITDA Exit 1.25 MYR 2.17 MYR 3.32 MYR 71
5Y P/E Exit 1.19 MYR 2.03 MYR 3.00 MYR 67
10Y Revenue Exit 1.07 MYR 1.76 MYR 2.81 MYR 63
10Y EBITDA Exit 1.24 MYR 2.07 MYR 3.34 MYR 64
10Y P/E Exit 1.19 MYR 1.97 MYR 3.07 MYR 60
Earnings-Based
Graham-Dodd 0.4900 MYR 2.34 MYR 3.22 MYR 61
Lynch FV 0.6200 MYR 0.8900 MYR 1.16 MYR 58
PEG = 1.0 0.6200 MYR 0.8900 MYR 1.16 MYR 55
EPV 0.8200 MYR 0.9400 MYR 1.04 MYR 71
Dividend Discount
Gordon GGM 0.4100 MYR 0.8600 MYR 1.36 MYR 63
DDM Multi-Stage 0.4100 MYR 0.7200 MYR 0.9000 MYR 64
Multiples
P/E Multiple 1.14 MYR 1.52 MYR 1.90 MYR 63
P/S Multiple 0.9200 MYR 1.23 MYR 1.54 MYR 58
P/B Multiple 0.8900 MYR 1.19 MYR 1.49 MYR 55
EV/EBIT 1.31 MYR 1.72 MYR 2.12 MYR 66
EV/EBITDA 1.35 MYR 1.77 MYR 2.18 MYR 67
EV/Revenue 0.9700 MYR 1.34 MYR 1.71 MYR 54
Asset-Based
NCAV (Graham) 0.1100 MYR 0.1400 MYR 0.2200 MYR 53
Growth DCF
Growth DCF 1.23 MYR 2.09 MYR 3.55 MYR 73
Rev-Margin DCF 1.05 MYR 1.73 MYR 2.62 MYR 69
Economic Profit
Residual Income 0.4500 MYR 0.5600 MYR 2.67 MYR 61
ROIC Compounder 0.8700 MYR 1.06 MYR 1.28 MYR 69
Growth Earnings
Growth-Adj P/E 0.9800 MYR 1.40 MYR 1.82 MYR 65

Widest divergence: DCF Models (2.03 MYR) versus Asset-Based (0.1400 MYR). Highest evidence: FCF DCF (74).

Notify me when 5326 reaches fair value

Put 5326 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 42.9
P/S ratio 2.28 P/E × margin
EPS (TTM) 0.0800 MYR price ÷ EPS = P/E 42.9
Dividend yield 0.6% payout 25.0%
Net margin 5.3% FY2025
Return on equity 36.3% TTM
More key figures
Profitability
Return on assets (EBIT) 21.3% avg 5y
Operating margin 8.5% TTM
Growth
Revenue (TTM) 11.9B MYR TTM
Revenue growth (YoY) +17.5% 3y avg +12.3%
EPS growth (YoY) +30.1%
Balance sheet & cash flow
Free cash flow 730M MYR FY2025

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 69 · Market factors (momentum, volatility) 66

Profitability 83
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 71
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

99 Speed Mart Retail Holdings Berhad, an investment holding company, operates mini supermarkets in Malaysia. It offers products and services, including 99bulksales, speedpoint services, and in-store promotion and offers. The company also engages in the retail of consumable merchandise and other household products via mini mart; and export business.

Full company description

99 Speed Mart Retail Holdings Berhad, an investment holding company, operates mini supermarkets in Malaysia. It offers products and services, including 99bulksales, speedpoint services, and in-store promotion and offers. The company also engages in the retail of consumable merchandise and other household products via mini mart; and export business. It serves households and local businesses. The company was founded in 1987 and is headquartered in Klang, Malaysia. 99 Speed Mart Retail Holdings Berhad is a subsidiary of Lee LYG Holdings.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

99 Speed Mart Retail Holdings Berhad reported revenue of 11.4B MYR in FY2025 versus 7.8B MYR in FY2021, a compound +9.9%/yr. Reported net income was 607M MYR in FY2025, compounding +9.7%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
11.4B MYR
Latest YoY
+14.5%
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.
+12.3%
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.
+8.3% (7.7 + 0.6)
Revenue +9.9%/yr
FY21 7.8B MYR
FY22 8.1B MYR
FY23 9.2B MYR
FY24 10.0B MYR
FY25 11.4B MYR
Net income +9.7%/yr
FY21 419M MYR
FY22 327M MYR
FY23 400M MYR
FY24 465M MYR
FY25 607M MYR

5326 screens 116% overvalued. Compare with Falabella S.A →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

99 Speed Mart Retail Holdings Berhad · Fair Value
1.59 MYR −116%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "99 Speed Mart Retail Holdings Berhad Fair Value". https://www.fairvalue-calculator.com/stock/5326

Peer Group

Department Stores · 120 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 67 · Top 25%
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 36% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 18% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 42.9× · Pricier than 75% of peers
P/B 4.22× · Pricier than 75% of peers
P/S (TTM) 0.65× · Pricier than median
P/FCF 10.5× · Pricier than 75% of peers
EV/EBITDA 7.2× · Pricier than median
PEG 2.73× · Pricier than 75% of peers

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
VALUE0 · sector 23
FUTURE88 · sector 0
PAST100 · sector 17
HEALTH100 · sector 95
DIVIDEND12 · sector 44

VALUE 0: the price sits above our fair-value range.

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 Department Stores stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 6,380 CLP 8,005 CLP +25%
Dillard's, Inc DDS $630.71 $536.21 −15%
Cencosud S.A CENCOSUD 1,949 CLP 2,425 CLP +24%
Macy's, Inc M $21.93 $42.68 +95%
Vishal Mega Mart Limited VMM ₹107.00 ₹30.46 −72%
Central Retail Corporation CRC 27.50 THB 20.89 THB −24%
SHINSEGAE Inc 004170 424,000 KRW 177,841 KRW −58%
Lotte Shopping Co 023530 96,700 KRW 76,636 KRW −21%
PT Daya Intiguna Yasa Tbk MDIY 940.00 IDR 968.76 IDR +3%
PT. Mitra Adiperkasa Tbk MAPI 1,510 IDR 2,957 IDR +96%

Compare 99 Speed Mart Retail Holdings Berhad 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

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 99 Speed Mart Retail Holdings Berhad (5326) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 1.59 MYR versus a price of 3.43 MYR, about −54% upside (overvalued).
What is the fair value of 5326?
Our model-based fair value for 99 Speed Mart Retail Holdings Berhad is 1.59 MYR (as of Aug 13, 2026), built from audited fundamentals. The current price: 3.43 MYR.
What is the quality score of 5326?
99 Speed Mart Retail Holdings Berhad has a Quality Score of 67/100. 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 99 Speed Mart Retail Holdings Berhad (5326)?
99 Speed Mart Retail Holdings Berhad reported trailing-twelve-month revenue of about 11.9B MYR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5326?
The net profit margin of 99 Speed Mart Retail Holdings Berhad is about 5.5%, meaning it keeps roughly 5.5% of revenue as net income. Based on the latest reported figures.
Does 99 Speed Mart Retail Holdings Berhad pay a dividend?
99 Speed Mart Retail Holdings Berhad currently shows a dividend yield of about 0.58% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch 99 Speed Mart Retail Holdings Berhad in the live analysis

One click puts 99 Speed Mart Retail Holdings Berhad 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.