Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-3.52%
-0.98%
-0.09%
-0.14%
-0.05%
0.28%
0.22%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-2.08%
-0.59%
-0.06%
-0.08%
-0.03%
0.12%
0.09%
Sector average
-
4.3%
2.97%
2.89%
2.8%
Amounts in MYR (thousands); 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 Bina Darulaman Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
8.11%
12.04%
12.04%
12.04%
12.04%
12.04%
12.04%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-5.08%
-1.91%
-0.19%
-0.24%
-0.07%
0.36%
0.28%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 803,106.00K
MYR 756,416.00K
MYR 749,974.11K
MYR 831,510.54K
MYR 981,491.03K
MYR 1,093,426.94K
MYR 1,133,581.93K
Sector average
-
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
-MYR 16,801.00K
-MYR 4,623.30K
-MYR 443.86K
-MYR 643.11K
-MYR 239.65K
MYR 1,296.69K
MYR 1,043.80K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 74,444.47K
MYR 77,995.56K
MYR 81,784.03K
MYR 85,560.86K
MYR 88,852.18K
MYR 92,425.44K
Sector average
-
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
-
MYR 0.25
MYR 0.26
MYR 0.27
MYR 0.28
MYR 0.29
MYR 0.30
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Bina Darulaman Berhad (6173.KL) Financial Forecast | Equlion
