Cropmate Berhad (0331.KL)

Malaysia · Materials · MYR

Key financials

ROE: 16.18%; 2025 (actual)
ROA: 11.31%; 2025 (actual)
Gross Margin: 17.19%; 2025 (actual)
Net Margin: 7.45%; 2025 (actual)
Total Assets: MYR 134,935.00K; 2025 (actual)
Net Income: MYR 14,650.00K; 2025 (actual)
Valuation: MYR 124,869.60K; 2026 (forecast)
Stock Price: MYR 0.17; 2026 (forecast)

Historical & projected performance

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

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	16.18%	19.94%	20.62%	16.66%	13.94%	11.89%	10.09%
Sector average	-	2.25%	-0.8%	8.05%	-3.21%	8.68%	2.3%
ROA	11.31%	13.07%	12.83%	10.89%	9.63%	8.59%	7.56%
Sector average	-	1.11%	0.67%	0.11%	-0.28%	-0.48%	-0.73%

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 Cropmate Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	7.45%	7.18%	7.35%	7.32%	7.29%	7.33%	7.29%
Sector average	-	-7.34%	-6.75%	-6.79%	-6.9%	-6.8%	-6.75%

Total Assets	MYR 134,935.00K	MYR 171,838.00K	MYR 204,325.14K	MYR 226,515.85K	MYR 248,117.80K	MYR 268,512.05K	MYR 286,965.82K
Sector average	-	MYR 1,714,779.32K	MYR 1,772,883.78K	MYR 1,806,545.52K	MYR 1,836,103.89K	MYR 1,878,374.26K	MYR 1,849,466.04K

Net Income	MYR 14,650.00K	MYR 20,045.17K	MYR 24,131.83K	MYR 23,465.89K	MYR 22,855.25K	MYR 22,184.73K	MYR 20,995.63K
Sector average	-	MYR 27,736.86K	MYR 35,981.87K	MYR 32,933.18K	MYR 30,271.87K	MYR 30,900.28K	MYR 42,873.78K

Valuation	-	MYR 124,869.60K	MYR 129,531.89K	MYR 134,466.79K	MYR 139,683.76K	MYR 145,196.70K	MYR 151,035.90K
Sector average	-	MYR 1,373,347.85K	MYR 947,302.78K	MYR 862,599.42K	MYR 1,033,113.69K	MYR 1,035,695.29K	MYR 1,421,341.44K

Stock Price	-	MYR 0.17	MYR 0.18	MYR 0.18	MYR 0.19	MYR 0.20	MYR 0.20
Sector average	-	MYR 0.68	MYR 0.67	MYR 0.69	MYR 0.71	MYR 0.73	MYR 0.81