Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
15.83%
14.5%
15.19%
15.77%
15.28%
13.82%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
6.26%
6.17%
6.74%
7.05%
6.97%
6.59%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
18.16%
18.16%
18.16%
18.16%
Amounts in MYR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Bermaz Auto Berhad? It covers the balance sheet, income statement and Equlion model projections.
18.16%
18.16%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.61%
4.55%
4.65%
4.66%
4.69%
4.71%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,660.82M
MYR 1,787.28M
MYR 2,056.04M
MYR 2,394.28M
MYR 2,703.37M
MYR 2,935.82M
Sector average
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 104.73M
MYR 106.46M
MYR 129.43M
MYR 156.88M
MYR 177.59M
MYR 185.68M
Sector average
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
MYR 1,030.12M
MYR 1,072.35M
MYR 1,115.92M
MYR 1,160.76M
MYR 1,207.20M
MYR 1,255.75M
Sector average
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.03
MYR 1.07
MYR 1.11
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Bermaz Auto Berhad (5248.KL) Financial Forecast | Equlion
