Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
13.67%
10.64%
10.65%
11.71%
12.53%
12.51%
11.54%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.17%
7.27%
7.31%
8.1%
8.62%
8.65%
8.12%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Fraser & Neave Holdings Bhd? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
31.9%
31.58%
31.58%
31.58%
31.58%
31.58%
31.58%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
9.78%
8.38%
8.36%
8.4%
8.42%
8.47%
8.47%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 5,613.78M
MYR 5,715.64M
MYR 6,225.68M
MYR 7,047.18M
MYR 8,014.75M
MYR 8,981.59M
MYR 9,828.56M
Sector average
-
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 508.47M
MYR 412.03M
MYR 436.54M
MYR 537.43M
MYR 649.44M
MYR 734.89M
MYR 764.08M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 7,963.00M
MYR 8,289.53M
MYR 8,625.96M
MYR 8,972.34M
MYR 9,331.04M
MYR 9,706.29M
Sector average
-
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
-
MYR 21.74
MYR 22.63
MYR 23.55
MYR 24.50
MYR 25.47
MYR 26.50
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Fraser & Neave Holdings Bhd (3689.KL) Financial Forecast | Equlion
