Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
13.61%
14%
12.28%
10.94%
9.86%
8.94%
Sector average
2.09%
7.11%
6.53%
5.03%
2.81%
-9.29%
ROA
9.72%
10.54%
9.53%
8.7%
8.01%
7.39%
Sector average
0.8%
2.32%
2.12%
1.88%
1.71%
1.59%
Total Assets
MYR 822.10M
MYR 913.55M
MYR 1,004.99M
MYR 1,096.43M
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 CTOS Digital Berhad? It covers the balance sheet, income statement and Equlion model projections.
MYR 1,187.87M
MYR 1,279.01M
Sector average
MYR 68,226.64M
MYR 70,409.53M
MYR 71,117.61M
MYR 71,848.72M
MYR 72,602.04M
MYR 73,319.24M
Net Income
MYR 82.42M
MYR 91.45M
MYR 91.44M
MYR 91.44M
MYR 91.44M
MYR 91.14M
Sector average
MYR 690.65M
MYR 704.86M
MYR 706.96M
MYR 729.65M
MYR 751.87M
MYR 715.75M
Valuation
MYR 1,688.88M
MYR 1,753.52M
MYR 1,821.54M
MYR 1,893.10M
MYR 1,968.36M
MYR 2,047.52M
Sector average
MYR 396.34M
MYR 7,076.84M
MYR 7,349.52M
MYR 7,635.31M
MYR 7,933.79M
MYR 8,250.75M
Stock Price
MYR 0.77
MYR 0.80
MYR 0.83
MYR 0.86
MYR 0.90
MYR 0.93
Sector average
MYR 3.06
MYR 2.91
MYR 3.02
MYR 3.13
MYR 3.26
MYR 3.39
CTOS Digital Berhad (5301.KL) Financial Forecast | Equlion
