Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
0.18%
-9.62%
-10.3%
-11.59%
-13.2%
-14.54%
-16.92%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
0.12%
-6.75%
-6.9%
-7.14%
-7.24%
-7.02%
-7.11%
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 DFCITY Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
28.7%
8.18%
8.18%
8.18%
8.18%
8.18%
8.18%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
0.5%
-62.11%
-62.26%
-63.66%
-64.42%
-63.07%
-64.12%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 83,680.00K
MYR 78,092.00K
MYR 75,214.86K
MYR 74,358.90K
MYR 74,034.49K
MYR 72,771.28K
MYR 71,473.09K
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 104.00K
-MYR 5,457.19K
-MYR 5,291.71K
-MYR 5,337.49K
-MYR 5,373.00K
-MYR 5,153.01K
-MYR 5,127.18K
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 43,802.64K
MYR 42,474.37K
MYR 42,841.87K
MYR 43,126.91K
MYR 41,361.08K
MYR 41,153.75K
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 0.42
MYR 0.40
MYR 0.41
MYR 0.41
MYR 0.39
MYR 0.39
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
DFCITY Group Berhad (5165.KL) Financial Forecast | Equlion
