Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-28.72%
-46.99%
-67.74%
-247.95%
169.45%
65.27%
41.69%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
-13.91%
-21.83%
-24.3%
-26.56%
-27.13%
-27.34%
-27.94%
Sector average
-
-0.27%
-1.24%
-2.07%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for D & O Green Technologies Berhad? It covers the balance sheet, income statement and Equlion model projections.
-2.69%
-2.42%
-4.02%
Gross Margin
16.19%
13.31%
13.31%
13.31%
13.31%
13.31%
13.31%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
-23.05%
-32.23%
-32.07%
-32.21%
-32.24%
-31.88%
-31.92%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 1,457.09M
MYR 1,304.93M
MYR 1,214.43M
MYR 1,276.40M
MYR 1,339.07M
MYR 1,402.12M
MYR 1,469.80M
Sector average
-
MYR 1,442.11M
MYR 1,524.33M
MYR 1,609.01M
MYR 1,707.96M
MYR 1,856.51M
MYR 2,264.39M
Net Income
-MYR 228.15M
-MYR 301.45M
-MYR 306.07M
-MYR 330.78M
-MYR 354.81M
-MYR 374.75M
-MYR 401.15M
Sector average
-
MYR 53.61M
MYR 58.27M
MYR 59.67M
MYR 63.39M
MYR 73.19M
MYR 89.00M
Valuation
-
MYR 929.61M
MYR 943.84M
MYR 1,020.05M
MYR 1,094.17M
MYR 1,155.65M
MYR 1,237.06M
Sector average
-
MYR 1,670.80M
MYR 1,730.47M
MYR 1,800.52M
MYR 1,875.10M
MYR 2,001.16M
MYR 2,231.87M
Stock Price
-
MYR 0.75
MYR 0.76
MYR 0.82
MYR 0.88
MYR 0.93
MYR 1.00
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
D & O Green Technologies Berhad (7204.KL) Financial Forecast | Equlion
