Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
5.41%
5.83%
6.59%
7.38%
7.68%
7.48%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
3.36%
3.65%
4.04%
4.19%
4.11%
4.02%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
23.61%
23.61%
23.61%
23.61%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for ETA Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
23.61%
23.61%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
3.29%
3.53%
3.62%
3.62%
3.62%
3.66%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 153,335.55K
MYR 160,541.22K
MYR 180,976.06K
MYR 214,181.26K
MYR 238,066.38K
MYR 246,768.36K
Sector average
MYR 1,914,603.10K
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
Net Income
MYR 5,187.50K
MYR 5,727.56K
MYR 6,894.64K
MYR 8,281.06K
MYR 9,293.87K
MYR 9,754.80K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 112,421.00K
MYR 117,020.30K
MYR 121,767.46K
MYR 126,657.98K
MYR 131,727.80K
MYR 137,025.34K
Sector average
MYR 507,220.52K
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
Stock Price
MYR 0.17
MYR 0.18
MYR 0.18
MYR 0.19
MYR 0.20
MYR 0.21
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
ETA Group Berhad (9946.KL) Financial Forecast | Equlion
