British American Tobacco (Malaysia) Berhad (4162.KL)

Malaysia · Industrial & Consumer Products · MYR

Key financials

ROE: 46.92%; 2025 (actual)
ROA: 16.47%; 2025 (actual)
Gross Margin: 24.08%; 2025 (actual)
Net Margin: 9.27%; 2025 (actual)
Total Assets: MYR 1,262.39M; 2025 (actual)
Net Income: MYR 202.45M; 2025 (actual)
Valuation: MYR 1,164.28M; 2025 (actual)
Stock Price: MYR 4.08; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	46.92%	35.58%	32.8%	29.27%	25.16%	21.04%
Sector average	5.57%	11.14%	4.77%	6.23%	5.49%	12.81%
ROA	16.47%	15.05%	16.41%	16.48%	15.51%	13.96%
Sector average	3.48%	4.3%	2.97%	2.89%	2.8%	2.68%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for British American Tobacco (Malaysia) Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	9.27%	9.25%	9.66%	9.67%	9.69%	9.81%
Sector average	1.62%	3.62%	-8.4%	-7.24%	-6.24%	-5.37%

Total Assets	MYR 1,262.39M	MYR 1,471.34M	MYR 1,784.84M	MYR 2,160.63M	MYR 2,562.78M	MYR 2,961.06M
Sector average	MYR 1,914.60M	MYR 2,057.26M	MYR 2,205.95M	MYR 2,478.11M	MYR 2,809.98M	MYR 3,128.34M

Net Income	MYR 202.45M	MYR 205.65M	MYR 267.12M	MYR 325.06M	MYR 366.39M	MYR 385.52M
Sector average	MYR 76.13M	MYR 107.56M	MYR 114.03M	MYR 133.42M	MYR 151.81M	MYR 168.40M

Valuation	MYR 1,164.28M	MYR 1,212.30M	MYR 1,261.58M	MYR 1,312.29M	MYR 1,364.83M	MYR 1,419.72M
Sector average	MYR 507.22M	MYR 1,597.02M	MYR 1,655.18M	MYR 1,722.24M	MYR 1,796.88M	MYR 1,878.25M

Stock Price	MYR 4.08	MYR 4.25	MYR 4.42	MYR 4.60	MYR 4.78	MYR 4.97
Sector average	MYR 3.26	MYR 1.47	MYR 1.52	MYR 1.58	MYR 1.65	MYR 1.72