GREATECH TECHNOLOGY






GREATECH TECHNOLOGY: Too cheap to ignore – AmInvestment Bank Report


TECHNOLOGY

13 Aug 2025

GREATECH TECHNOLOGY

(GREATEC MK EQUITY, GREA.KL)

BUY
(Maintained)

Too cheap to ignore

Paul Yap Ee Xing, CFA
paul.ee-xing@ambankgroup.com
+603 2036 2281

Rationale for report: Company Result

Price RM1.79
Fair Value RM2.55
52-week High/Low RM2.63/RM1.10

Key Changes

Fair value 0
EPS 0

YE to December FY24 FY25F FY26F FY27F
Revenue (RM mil) 752.4 620.0 884.2 1,073.0
Core net profit (RM mil) 153.9 129.2 190.6 234.0
FD Core EPS (sen) 6.1 5.1 7.6 9.3
FD Core EPS growth (%) (7.0) (16.0) 47.5 22.7
Consensus Net Profit (RM mil)
DPS (sen)
PE (x) 29.2 34.8 23.6 19.2
EV/EBITDA (x) 22.0 24.9 17.1 13.7
Div yield (%)
ROE (%) 18.7 13.3 16.8 17.4
Net Gearing (%) nm nm nm nm

Stock and Financial Data

Shares Outstanding (million) 2,511.4
Market Cap (RMmil) 4,495.4
Book Value (RM/Share) 0.36
P/BV (X) 4.9
ROE (%) 18.7
Net Gearing (%)
Major Shareholders
Tan Eng Kee (52.3%)
Khor Lean Heng (5.9%)
AIA Bhd (4.2%)
Free Float 26.2
Avg Daily Value (RMmil) 7.2

Price performance

3mth 6mth 12mth
Absolute (%) 20.9 (7.7) (29.8)
Relative (%) 19.3 (5.7) (28.1)

Investment Highlights

Greatech is a prime winner of US reshoring. Despite this, the group is a Malaysia Tech laggard, with valuation at a steep 33% discount to its equipment peers. This stems from concerns over order replenishments from its major US customers. With bulk of US tariffs now finalised, we expect customer Capex activity to resume and its valuation gap to narrow. We raise our TP to RM2.55/share (from RM1.80), with an upside of +42%.

  • Top BUY pick with higher TP of RM2.55/share. We roll forward our valuation base year to capture a 12-month forward view. We raise FY26F and FY27F earnings by 9% and 19% on higher value of semiconductor orders secured from a metrology customer. We also increase our target PE from 23x to 30x (5-year average), as we anticipate customer Capex to resume following tariff finalisation.
  • Industry laggard, with limited downside. 2026 PE is currently at 23.6x vs. the market weighted equipment maker average of 35x. Greatech’s share price has declined 22% YTD, underperforming the KLTEC index by 3pp and its equipment maker peers by 12pp. This is one of the rare Malaysia Tech companies, where expectations are reasonable, with the market is pricing in a 9% YoY decline to 2025F earnings.
  • Net beneficiary of Trump policies. The group is a rare beneficiary of US reshoring, with 65% of FY24 revenues derived from the market. With the bulk of country-specific US tariffs now finalised, we expect customer investment decisions to pick up. As an automation equipment maker, Greatech stands to benefit directly from customer Capex, as tariffs raise the cost of imports and encourage domestic production. Our FY25F new orders secured forecast of RM700mil (+41% YoY), includes RM400mil of replenishment orders from its solar customer. In its recent results, its solar customer talked about considerations to expand its perovskite line and create a US finishing line.
  • Expanding TAM through shrewd acquisitions and new target markets. Representing a low risk-high reward situation, the group acquired Allied Automation and Manz Slovakia for EUR1mil each. For Allied Automation, this expands its offerings to include automation equipment for urine catheters, female catheter and bottle filling. The group is targeting 15 medtech customers and is bidding for RM200-300mil worth of projects. Through Manz Slovakia, it has expanded its capabilities into prismatic battery assembly (in addition to cylindrical), allowing it to quote for an additional RM200mil worth of project. Lastly, semiconductor revenues are expected to grow to more than RM100mil, driven by a metrology customer.

EXHIBIT 1: RELATIVE YTD PERFORMANCE

-49%

GENE

-22%

GREATEC

-19%

KLTEC

-14%

PENT

-6%

MI

-4%

VITRO

EXHIBIT 2: EQUIPMENT MAKER 2026F CONSENSUS PE

2026F PE (x)
42.6

VITRO

29.9

PENT

23.6

GREATEC

19.4

MI

8.6

GENE

EXHIBIT 3: MARKET EARNINGS GROWTH EXPECTATIONS

Greatech’s current valuation reflects conservative expectations, with market pricing in forward earnings to decline by 9% YoY

Greatech’s earnings growth is forecast at -9% (yellow bar), while other companies show varied positive and negative growth.

EXHIBIT 4: REVENUE BREAKDOWN – BENEFICIARY OF US RESHORING

Prime beneficiary of US reshoring as 65% of revenues were derived from the country
  • USA: 65%
  • Malaysia: 22%
  • India: 5%
  • Ireland: 4%
  • Others: 4%

EXHIBIT 5: ORDER BOOK HAS BOTTOMED

Non-solar order book continues to grow, and the total order book could rebound meaningfully if solar replenishment orders materialise (RMmil)
400
250
150

1Q23

360
250
110

2Q23

642
428
214

3Q23

588
462
126

4Q23

606
404
202

1Q24

450
415
35

2Q24

343
437

3Q24

236
550

4Q24

174
581

1Q25

Non-solar Solar

EXHIBIT 6: 5-YEAR FORWARD PE

Trading at 1sd below 5-year average

+1sd: 37.9x

avg: 30.3x

-1sd: 22.7x

EXHIBIT 7: CHANGE IN EARNINGS

RMmil FY25F FY26F FY27F
Old New % Old New % Old New %
Revenue 620 620 0 817 884 8.3 905 1073 18.6
Earnings 129 129 0 175 191 8.7 196 234 19.4
New orders secured 700 700 850 1,000 17.6 950 1,100 15.8

EXHIBIT 8: VALUATIONS: GREATEC

Target PE (x) 30x
CY26 EPS 9.3sen (from 7.8sen)
ESG premium
12-month target price RM2.55 (from RM1.80)

Company profile

Greatech is an automation solutions provider. By pursuing automation, companies can increase productivity, reduce labour cost, improve quality & consistency and enhance safety.

Its products include both single automated equipment and production line systems, which consists of multiple automated equipment. The group serves four main segments, solar, e-mobility, life science and semicon automation.

To produce production line systems, ample floor space and a sizeable workforce is required, due to the large nature of these lines. The group has a total floor space of 1.4m sqft and a workforce of 1.5k people.

Another competitive advantage is its in-house machining capabilities. This allows the group to fabricate its own metal structures (for its equipment) and provides a faster time to market (vs. relying on external fabricators).

Investment thesis and catalysts

Clean energy play.

Under the Paris Agreement (reached in 2015), targets are to limit global warming to well below 2°C above pre-industrial levels and to pursue efforts to limit it to 1.5°C. More than half of the group’s revenue comes from the solar and e-mobility segment, which are products that aim to reduce environmental impacts through better energy efficiency, resource conservation and usage of renewable sources. Underpinning strong demand, its US solar customer has an order backlog that lasts until 2030. Meanwhile, although EV sales growth has recently slowed, long term prospects are intact given improving infrastructure development, environmental awareness, cost savings (both operational and investments) and increased investments.

Beneficiary of US reshoring.

Given its American customer base, the group is a capex beneficiary of deglobalisation and reshoring activities, which is driven by geopolitical tensions, efforts to build supply chain resilience and economic incentives. Additionally, tariffs on overseas competition help shield US manufacturers from foreign competition.

Life science to be new pillar of growth.

To sustain growth, management continues to explore new revenue verticals. Apart from solar and e-mobility, management is also nurturing its life science division. The group inaugurated its new base in Ireland in 2023, following the acquisition of Allied Automation Limited (AAL) for an enterprise value of EUR1.0mil. AAL is an automation company for leading medical device and life science companies, where the group foresees a surge in demand, due to rising healthcare needs driven by an aging population.

Valuation methodology

We value Greatech based on a target PE of 30x and blended CY26/27 EPS. Our target PE is based on the group’s 5-year average. As the bulk of country specific tariffs has now been finalised, we expect valuations to rerate back to the mean, on the assumption that customer Capex will resume.

Risk factors

Due to its large single customer dependency, any changes to its solar customer’s expansion plans could impact the group’s future prospects.

We estimate every 1% increase/decrease in the USD/MYR rate, increases/decreases the group’s earnings by 2%.

EXHIBIT 9: FINANCIAL DATA

Income Statement (RMmil, YE 31 December) FY23 FY24 FY25F FY26F FY27F
Revenue 658.7 752.4 620.0 884.2 1,073.0
EBITDA 186.1 194.5 167.4 238.7 289.7
Depreciation/Amortisation (15.3) (22.7) (24.9) (27.4) (31.0)
Operating income (EBIT) 170.8 171.8 142.5 211.3 258.7
Other income & associates
Net interest 6.4 6.7 9.5 12.9 16.5
Exceptional items (11.2) 1.1
Pretax profit 166.1 179.6 152.0 224.3 275.2
Taxation (11.7) (24.6) (22.8) (33.6) (41.3)
Minorities/pref dividends
Net profit 154.4 155.0 129.2 190.6 234.0
Core net profit 165.5 153.9 129.2 190.6 234.0
Balance Sheet (RMmil, YE 31 December) FY23 FY24 FY25F FY26F FY27F
Fixed assets 444.0 485.8 522.9 583.9 660.3
Intangible assets 11.7 10.2 10.2 10.2 10.2
Other long-term assets
Total non-current assets 455.7 496.0 533.2 594.2 670.5
Cash & equivalent 187.9 232.8 345.2 424.9 546.6
Stock 53.0 68.9 55.9 79.7 96.8
Trade debtors 162.8 151.4 124.7 177.9 215.9
Other current assets 138.9 163.1 163.1 163.1 163.1
Total current assets 542.6 616.2 689.0 845.7 1,022.4
Trade creditors 120.1 85.7 69.5 99.2 120.3
Short-term borrowings 3.3 2.9 2.4 1.9 1.6
Other current liabilities 95.4 82.9 82.9 82.9 82.9
Total current liabilities 218.9 171.5 154.8 184.0 204.8
Long-term borrowings 18.5 17.4 14.8 12.7 10.9
Other long-term liabilities 9.5 14.0 14.0 14.0 14.0
Total long-term liabilities 28.0 31.5 28.9 26.7 25.0
Shareholders’ funds 751.4 909.3 1,038.5 1,229.1 1,463.1
Minority interests
BV/share (RM) 0.60 0.36 0.41 0.49 0.58
Cash Flow (RMmil, YE 31 December) FY23 FY24 FY25F FY26F FY27F
Pretax profit 166.1 179.6 152.0 224.3 275.2
Depreciation/Amortisation 15.3 22.7 24.9 27.4 31.0
Net change in working capital (188.0) (65.2) 23.5 (47.4) (33.8)
Others (11.0) (29.1) (32.3) (46.6) (57.8)
Cash flow from operations (17.6) 107.9 168.1 157.7 214.6
Capital expenditure (122.6) (62.3) (62.0) (88.4) (107.3)
Net investments & sale of fixed assets (2.3) 0.3
Others
Cash flow from investing (124.9) (62.0) (62.0) (88.4) (107.3)
Debt raised/(repaid) (1.9) (3.0) (3.2) (2.6) (2.1)
Equity raised/(repaid)
Dividends paid
Others 6.5 7.0 9.5 12.9 16.5
Cash flow from financing 4.6 4.1 6.3 10.4 14.4
Net cash flow (137.9) 49.9 112.4 79.7 121.7
Net cash/(debt) b/f 326.7 187.4
Net cash/(debt) c/f 187.4 232.8 112.4 79.7 121.7
Key Ratios (YE 31 December) FY23 FY24 FY25F FY26F FY27F
Revenue growth (%) 20.6 14.2 (17.6) 42.6 21.3
EBITDA growth (%) 27.5 4.5 (13.9) 42.6 21.3
Pretax margin (%) 25.2 23.9 24.5 25.4 25.7
Net profit margin (%) 23.4 20.6 20.8 21.6 21.8
Interest cover (x) nm nm nm nm nm
Effective tax rate (%) 7.0 13.7 15.0 15.0 15.0
Dividend payout (%)
Debtors turnover (days) 76 76 81 62 67
Stock turnover (days) 21 30 37 28 30
Creditors turnover (days) 52 50 46 35 37

DISCLOSURE AND DISCLAIMER

This report is prepared for information purposes only and it is issued by AmInvestment Bank Berhad (“AmInvestment”) without regard to your individual financial circumstances and objectives. Nothing in this report shall constitute an offer to sell, warranty, representation, recommendation, legal, accounting or tax advice, solicitation or expression of views to influence any one to buy or sell any real estate, securities, stocks, foreign exchange, futures or investment products. AmInvestment recommends that you evaluate a particular investment or strategy based on your individual circumstances and objectives and/or seek financial, legal or other advice on the appropriateness of the particular investment or strategy.

The information in this report was obtained or derived from sources that AmInvestment believes are reliable and correct at the time of issue. While all reasonable care has been taken to ensure that the stated facts are accurate and views are fair and reasonable, AmInvestment has not independently verified the information and does not warrant or represent that they are accurate, adequate, complete or up-to-date and they should not be relied upon as such. All information included in this report constituteAmInvestment’s views as of this date and are subject to change without notice. Notwithstanding that, AmInvestment has no obligation to update its opinion or information in this report. Facts and views presented in this report may not reflect the views of or information known to other business units of AmInvestment’s affiliates and/or related corporations (collectively, “AmBank Group”).

This report is prepared for the clients of AmBank Group and it cannot be altered, copied, reproduced, distributed or republished for any purpose without AmInvestment’s prior written consent. AmInvestment, AmBank Group and its respective directors, officers, employees and agents (“Relevant Person”) accept no liability whatsoever for any direct, indirect or consequential losses, loss of profits and/or damages arising from the use or reliance of this report and/or further communications given in relation to this report. Any such responsibility is hereby expressly disclaimed.

AmInvestment is not acting as your advisor and does not owe you any fiduciary duties in connection with this report. The Relevant Person may provide services to any company and affiliates of such companies in or related to the securities or products and/or may trade or otherwise effect transactions for their own account or the accounts of their customers which may give rise to real or potential conflicts of interest.

This report is not directed to or intended for distribution or publication outside Malaysia. If you are outside Malaysia, you should have regard to the laws of the jurisdiction in which you are located.

If any provision of this disclosure and disclaimer is held to be invalid in whole or in part, such provision will be deemed not to form part of this disclosure and disclaimer. The validity and enforceability of the remainder of this disclosure and disclaimer will not be affected.

AmInvestment Bank Bhd


Leave a Reply

Your email address will not be published. Required fields are marked *