Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
7.76%
7.55%
8.22%
9%
9.19%
8.73%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
6.31%
6.3%
6.82%
7.36%
7.45%
7.1%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
35.84%
35.84%
35.84%
35.84%
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 Eden Inc. Berhad? It covers the balance sheet, income statement and Equlion model projections.
35.84%
35.84%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
18.7%
18.64%
18.57%
18.49%
18.46%
18.45%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 468,380.00K
MYR 502,989.06K
MYR 553,324.49K
MYR 614,837.38K
MYR 676,371.04K
MYR 731,294.01K
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 29,128.00K
MYR 30,595.31K
MYR 36,017.42K
MYR 43,002.18K
MYR 48,093.45K
MYR 49,971.56K
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 78,330.17K
MYR 81,522.15K
MYR 84,822.20K
MYR 88,223.20K
MYR 91,749.96K
MYR 95,439.76K
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 0.15
MYR 0.16
MYR 0.17
MYR 0.17
MYR 0.18
MYR 0.19
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Eden Inc. Berhad (7471.KL) Financial Forecast | Equlion
