Subscribe

Bermaz Auto Berhad (5248.KL)

MYR1.06 +0.01 (+0.95%)
MY KLS Consumer Cyclical Auto - Dealerships
Address Temasya Industrial Park 40150
Shah Alam, MY
CEO Kok Chuan Lee
IPO 2013-11-18
ISIN MYL5248OO009

Explore sections of this company profile

Description

Bermaz Auto Berhad functions as an investment holding company, primarily focused on the import, distribution, and retail of both new and pre-owned Mazda, Peugeot, and Kia vehicles. Its operations extend across Malaysia and the Philippines. The company's activities encompass the assembly of completely knocked-down (CKD) vehicle kits and the distribution of fully built (CBU) units. Additionally, it offers a complete suite of ancillary services for these brands, including comprehensive after-sales support, the supply of genuine automotive spare parts, operation of dedicated showrooms, and the sale of vehicle accessories. Bermaz Auto maintains its market presence through a robust network of sales outlets, spare parts centers, after-sales service points, and authorized dealer facilities. The company, originally established in 2010 and headquartered in Shah Alam, Malaysia, previously traded as Berjaya Auto Berhad before adopting its current name in October 2016.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
MYR1.06 +0.01 (+0.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.04
Float Shares
896.39M
Free Float %
78.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+9.94% +10.56% +5.29% +15.70% +40.14% +40.14% +6.99% -55.38% -33.22% -56.36% -23.46%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.06
DCF (Unlevered) 4.12 +289.0%
DCF (Levered) 3.65 +243.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 36% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 5 0
Hold 6 +1
Sell 3 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.02
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Dealerships: +9.1%
    -13.3% Q2'26: +3.0% (vs Q2'25)
  • EPS growth Auto - Dealerships: +17.3%
    -30.0% Q2'26: +126.0% (vs Q2'25)
  • FCF margin FCF growth · Auto - Dealerships: +64.5%
    +5.8% Q2'26: -9.0% (vs Q2'25)
  • EBIT margin Auto - Dealerships: +4.6%
    +8.7% Q2'26: +11.9% (vs Q2'25)
  • ROIC Auto - Dealerships: +6.5%
    +22.1% Q2'26: +31.7% (vs Q2'25)
  • Share dilution Auto - Dealerships: +0.0%
    -1.7% Q2'26: -2.5% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Dealerships: 2.06×
    1.22× Q2'26: 0.97× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.44) × ERP
WACC = 81% × Ke + 19% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.09 Current price: 1.06
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Apr 2015
actual
Apr 2016
actual
Apr 2017
actual
Apr 2018
actual
Apr 2019
actual
Apr 2020
actual
Apr 2021
actual
Apr 2022
actual
Apr 2023
actual
Apr 2024
actual
Apr 2025
actual
Apr 2026
13 Rev. Ana.
13 EPS Ana.
Apr 2027
13 Rev. Ana.
13 EPS Ana.
Apr 2028
5 Rev. Ana.
6 EPS Ana.
Revenue
1.83B
est: 1.83B (+0.0%)
2.10B
est: 2.13B (-1.6%)
1.66B
est: 1.77B (-6.5%)
1.99B
est: 1.97B (+1.2%)
2.52B
est: 2.50B (+0.7%)
1.76B
est: 1.81B (-2.8%)
2.29B
est: 2.12B (+7.8%)
2.32B
est: 2.26B (+2.8%)
3.54B
est: 3.40B (+4.2%)
3.91B
est: 3.96B (-1.2%)
2.62B
est: 2.72B (-3.5%)
2.25B
1.79B – 2.50B
-17.2% YoY
2.37B
2.06B – 2.81B
+5.3% YoY
2.52B
2.18B – 2.98B
+6.1% YoY
EBITDA
305.81M
est: 195.36M (+56.5%)
284.05M
est: 227.45M (+24.9%)
183.76M
est: 189.48M (-3.0%)
208.34M
est: 210.20M (-0.9%)
345.10M
est: 267.19M (+29.2%)
154.64M
est: 192.78M (-19.8%)
198.12M
est: 226.61M (-12.6%)
248.93M
est: 241.20M (+3.2%)
456.23M
est: 362.71M (+25.8%)
473.33M
est: 422.46M (+12.0%)
236.62M
est: 290.21M (-18.5%)
240.31M
191.47M – 266.41M
-17.2% YoY
253.13M
219.59M – 299.89M
+5.3% YoY
268.57M
232.99M – 318.19M
+6.1% YoY
EBIT
299.13M
est: 188.71M (+58.5%)
278.37M
est: 219.71M (+26.7%)
178.12M
est: 183.04M (-2.7%)
202.71M
est: 203.05M (-0.2%)
341.26M
est: 258.10M (+32.2%)
138.65M
est: 186.22M (-25.5%)
181.77M
est: 218.90M (-17.0%)
228.33M
est: 233.00M (-2.0%)
432.57M
est: 350.37M (+23.5%)
491.08M
est: 408.09M (+20.3%)
236.62M
est: 280.33M (-15.6%)
232.13M
184.95M – 257.35M
-17.2% YoY
244.51M
212.12M – 289.68M
+5.3% YoY
259.44M
225.06M – 307.37M
+6.1% YoY
Net Income
212.37M
est: 223.32M (-4.9%)
197.63M
est: 200.39M (-1.4%)
117.65M
est: 132.60M (-11.3%)
139.98M
est: 130.79M (+7.0%)
264.04M
est: 260.40M (+1.4%)
100.84M
est: 119.21M (-15.4%)
133.84M
est: 97.66M (+37.0%)
155.11M
est: 131.20M (+18.2%)
305.84M
est: 265.47M (+15.2%)
345.58M
est: 329.30M (+4.9%)
155.91M
est: 176.33M (-11.6%)
83.14M
72.24M – 92.07M
-52.8% YoY
107.19M
71.86M – 133.13M
+28.9% YoY
124.08M
102.70M – 153.88M
+15.8% YoY
SGA
151.21M
est: 114.19M (+32.4%)
164.83M
est: 132.94M (+24.0%)
133.40M
est: 110.75M (+20.4%)
176.71M
est: 122.86M (+43.8%)
186.94M
est: 156.18M (+19.7%)
174.46M
est: 112.68M (+54.8%)
174.64M
est: 132.45M (+31.9%)
204.61M
est: 140.98M (+45.1%)
247.59M
est: 212.01M (+16.8%)
303.83M
est: 246.93M (+23.0%)
est: 169.63M (-100.0%)
140.46M
111.91M – 155.72M
-17.2% YoY
147.95M
128.35M – 175.28M
+5.3% YoY
156.98M
136.18M – 185.98M
+6.1% YoY
EPS
0.19
est: 0.19 (-0.4%)
0.17
est: 0.17 (-0.7%)
0.10
est: 0.11 (-11.7%)
0.12
est: 0.11 (+7.4%)
0.23
est: 0.22 (+3.4%)
0.09
est: 0.10 (-14.7%)
0.12
est: 0.08 (+43.9%)
0.13
est: 0.11 (+16.0%)
0.26
est: 0.23 (+14.7%)
0.30
est: 0.28 (+6.7%)
0.13
est: 0.15 (-13.7%)
0.07
0.06 – 0.08
-52.8% YoY
0.09
0.06 – 0.11
+28.9% YoY
0.11
0.09 – 0.13
+15.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-06-11 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-10 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-09 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-08 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-05 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-04 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-06-03 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-29 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-28 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-26 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-25 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-22 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-21 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-20 A 4/5 5/5 4/5 4/5 3/5 3/5 3/5
2026-05-19 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-18 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-15 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-14 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-13 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-12 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-11 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-08 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-07 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-06 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-05 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-05-04 A 4/5 5/5 4/5 4/5 2/5 4/5 3/5
2026-04-30 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
173.20M
OE per share TTM
0.15
Owner's Yield
15.33%
Maintenance CapEx ratio
119.00%
Maint CapEx / Avg PPE
3.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 24 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.01% 9.5K 0.42%
2 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.01% 18.5K 0.35%
3 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 814.6K 0.06%
4 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 20.0K 0.44%
5 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 189.1K 0.39%
6 Dimensional - Emerging Markets Value ETF DFEV 0.00% 36.4K 0.46%
7 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 24.8K 0.48%
8 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 55.9K 0.26%
9 Vanguard FTSE Emerging Markets ETF VWO 0.00% 2.76M 0.06%
10 Avantis Emerging Markets Equity ETF AVEM 0.00% 360.8K 0.33%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
201.5K
Shares Outstanding
1.14B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ai Hoon Lee Director of Marketing female
Boon Chye Chin Group Head of Sustainability & Investment male
Boon Kian Chong Chief Financial Officer male
Chooi Liang Yoon Group Head of Planning & Distribution, Logistic and CBU Business female
Choon San Yeoh Executive Chairman male
Hock Ngan Hiew Group Head of Business Development/CKD male
Kin Foo Wong Director of Group Operations male
Kok Chuan Lee Group Chief Executive Officer & Executive Director male
Vin Teck Chua Group Head of Sales male
Wen Han Low Group Head of Human Resources male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits