Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
6.2%
6.18%
6.94%
7.52%
7.74%
7.48%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
5.18%
5.28%
5.97%
6.5%
6.73%
6.56%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 Carlo Rino Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
61.02%
61.02%
61.02%
61.02%
61.02%
61.02%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
10.3%
10.43%
10.57%
10.57%
10.64%
10.68%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 187,129.00K
MYR 197,374.32K
MYR 210,571.21K
MYR 225,828.69K
MYR 242,378.58K
MYR 259,153.56K
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 9,872.00K
MYR 10,157.51K
MYR 12,179.78K
MYR 14,178.25K
MYR 15,756.70K
MYR 16,440.72K
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 90,273.70K
MYR 93,948.94K
MYR 97,741.07K
MYR 101,659.11K
MYR 105,725.19K
MYR 109,977.02K
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 0.18
MYR 0.19
MYR 0.20
MYR 0.21
MYR 0.22
MYR 0.23
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Carlo Rino Group Berhad (0335.KL) Financial Forecast | Equlion
