Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
16.62%
20.44%
19.61%
20.25%
20%
18.58%
16.24%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.79%
12.41%
12.01%
12.71%
12.6%
11.92%
10.79%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 HE Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
21.07%
22.22%
22.22%
22.22%
22.22%
22.22%
22.22%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
8.95%
9.37%
9.67%
9.71%
9.73%
9.76%
9.76%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 114,135.62K
MYR 124,957.00K
MYR 143,574.53K
MYR 176,636.77K
MYR 213,999.30K
MYR 250,974.40K
MYR 283,118.17K
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 11,034.85K
MYR 14,832.60K
MYR 16,130.45K
MYR 20,352.32K
MYR 24,600.68K
MYR 27,715.79K
MYR 28,814.37K
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 155,056.00K
MYR 161,424.86K
MYR 167,973.31K
MYR 174,714.69K
MYR 181,699.50K
MYR 189,006.69K
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 0.35
MYR 0.37
MYR 0.38
MYR 0.40
MYR 0.41
MYR 0.43
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
HE Group Berhad (0296.KL) Financial Forecast | Equlion
