Subscribe

Mr D.I.Y. Group (M) Berhad (5296.KL)

MYR1.69 +0.00 (+0.00%)
MY KLS Consumer Cyclical Home Improvement
Address Lot 1907, Jalan KPB 11 43300
Seri Kembangan, MY
CEO Chu Jin Ong
Website mrdiy.com
IPO 2020-10-26
ISIN MYL5296OO008

Explore sections of this company profile

Also trades on Malaysian Stock Exchange · 5296.KL (MYR) Other OTC · MDIYF (USD)
Description

Mr D.I.Y. Group (M) Berhad functions as an investment holding entity primarily focused on the retail distribution of a diverse range of home improvement and general consumer goods. Its retail footprint spans both Malaysia and Brunei. Operating under the well-known MR.DIY brand, the company's product offerings are vast, encompassing items such as hardware, household essentials, electrical goods, automotive accessories, home furnishings, stationery, sports gear, toys, gifts, food and drinks, jewelry, computing and mobile phone accessories, and beauty products. Beyond its core retail activities, the group also engages in the wholesale trading of home improvement items, general merchandise, and groceries, alongside managing property investments and rental services. An e-commerce platform, mrdiy.com.my, further extends its market reach. Founded in 2005, the company's main office is located in Seri Kembangan, Malaysia.

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
MYR1.69 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
18M
Beta
0.51
Float Shares
2.29B
Free Float %
24.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.24% -6.86% +1.24% -12.83% +4.49% +6.54% +3.82% +2.52% -36.08% +39.32% +39.32%
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
1.69
DCF (Unlevered) 3.90 +130.9%
DCF (Levered) 1.73 +2.4%

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) 69% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 10 0
Hold 4 0
Sell 1 0
Strong Sell 0 0
Quality scores
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Home Improvement: +3.5%
    +6.5% Q1'26: +9.3% (vs Q1'25)
  • EPS growth Home Improvement: +2.9%
    +11.2% Q1'26: +10.3% (vs Q1'25)
  • FCF margin FCF growth · Home Improvement: +33.5%
    +31.7% Q1'26: +23.1% (vs Q1'25)
  • EBIT margin Home Improvement: +5.8%
    +35.5% Q1'26: +37.0% (vs Q1'25)
  • ROIC Home Improvement: +4.8%
    +39.3% Q1'26: +50.2% (vs Q1'25)
  • Share dilution Home Improvement: +0.0%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Home Improvement: 2.28×
    0.73× Q1'26: 0.74× (vs Q1'25)
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 (0.85) × ERP
WACC = 91% × Ke + 9% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3.88 Current price: 1.69
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 Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
10 Rev. Ana.
10 EPS Ana.
Dec 2027
15 Rev. Ana.
15 EPS Ana.
Dec 2028
6 Rev. Ana.
7 EPS Ana.
Revenue
2.56B
est: 2.56B (0.0%)
3.37B
est: 3.31B (+2.0%)
3.99B
est: 4.03B (-1.0%)
4.36B
est: 4.50B (-3.0%)
4.65B
est: 4.89B (-4.8%)
4.95B
est: 5.08B (-2.4%)
5.40B
5.27B – 5.56B
+6.4% YoY
5.83B
5.41B – 7.16B
+8.0% YoY
6.28B
5.97B – 7.12B
+7.6% YoY
EBITDA
699.27M
est: 634.76M (+10.2%)
717.67M
est: 820.59M (-12.5%)
970.85M
est: 998.39M (-2.8%)
1.12B
est: 1.11B (+0.9%)
1.17B
est: 2.87B (-59.1%)
2.13B
est: 2.99B (-28.8%)
3.18B
3.10B – 3.27B
+6.4% YoY
3.43B
3.18B – 4.21B
+8.0% YoY
3.69B
3.51B – 4.19B
+7.6% YoY
EBIT
526.63M
est: 482.73M (+9.1%)
647.04M
est: 624.05M (+3.7%)
704.68M
est: 759.27M (-7.2%)
823.63M
est: 847.94M (-2.9%)
841.86M
est: 2.38B (-64.6%)
1.76B
est: 2.47B (-28.8%)
2.63B
2.56B – 2.70B
+6.4% YoY
2.84B
2.63B – 3.48B
+8.0% YoY
3.05B
2.90B – 3.46B
+7.6% YoY
Net Income
337.16M
est: 345.23M (-2.3%)
431.83M
est: 440.17M (-1.9%)
472.95M
est: 473.81M (-0.2%)
560.68M
est: 560.04M (+0.1%)
568.94M
est: 590.70M (-3.7%)
632.69M
est: 640.73M (-1.3%)
700.60M
675.70M – 740.49M
+9.3% YoY
752.02M
676.91M – 817.93M
+7.3% YoY
798.52M
747.09M – 937.29M
+6.2% YoY
SGA
102.93M
est: 101.70M (+1.2%)
117.10M
est: 131.47M (-10.9%)
151.16M
est: 159.96M (-5.5%)
176.55M
est: 178.64M (-1.2%)
210.79M
est: 200.00M (+5.4%)
229.02M
est: 207.84M (+10.2%)
221.04M
215.65M – 227.54M
+6.4% YoY
238.75M
221.46M – 293.30M
+8.0% YoY
257.00M
244.27M – 291.36M
+7.6% YoY
EPS
0.13
est: 0.04 (+256.4%)
0.05
est: 0.05 (-1.3%)
0.05
est: 0.05 (+0.3%)
0.06
est: 0.06 (+0.4%)
0.06
est: 0.06 (-3.4%)
0.07
est: 0.07 (-1.2%)
0.07
0.07 – 0.08
+9.3% YoY
0.08
0.07 – 0.09
+7.3% YoY
0.08
0.08 – 0.10
+6.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-20 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-19 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-18 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-15 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-12 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-05-05 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-05-04 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-15 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-14 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.00B
OE per share TTM
0.11
Owner's Yield
6.56%
Maintenance CapEx ratio
12.44%
Maint CapEx / Avg PPE
47.2%

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 75 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 ALPS Emerging Sector Dividend Dogs ETF EDOG 2.17% 623.3K 0.60%
2 Hartford Multifactor Emerging Markets ETF ROAM 0.16% 177.8K 0.44%
3 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.10% 69.6K 0.74%
4 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.07% 267.4K 0.72%
5 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.06% 346.4K 0.55%
6 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.04% 143.5K 0.74%
7 Franklin Emerging Market Core Dividend Tilt Index ETF DIEM 0.04% 26.3K 0.19%
8 Dimensional - Emerging Markets High Profitability ETF DEHP 0.04% 154.3K 0.44%
9 Avantis Responsible Emerging Markets Equity ETF AVSE 0.02% 55.6K 0.33%
10 Vanguard Emerging Markets Ex-China ETF VEXC 0.02% 39.5K 0.07%

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
92.6K
Shares Outstanding
9.48B

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
Sau Liang Gan Chief Operating Officer 1M male
Yu Wei Tan Executive Vice President of Procurement 1M male
Chen Hwee Lim Chief Financial Officer 1M female
Sze Yang Soo Chief Strategy Officer 864.0K male
Boon Teck Lau Vice President of Retail Operations 662.0K male
Yu Yeh Tan Advisor male
Chu Jin Ong Chief Executive Officer & Non-Independent Executive Director male
Jason Teh Head of Investor Relations
Mun Sin Wong Company Secretary 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