HeveaBoard Berhad (5095.KL)

Malaysia · Materials · MYR

Key financials

ROE: -10.54%; 2025 (actual)
ROA: -8.62%; 2025 (actual)
Gross Margin: -4.28%; 2025 (actual)
Net Margin: -13.16%; 2025 (actual)
Total Assets: MYR 444,225.00K; 2025 (actual)
Net Income: -MYR 40,214.00K; 2025 (actual)
Valuation: MYR 99,026.32K; 2026 (forecast)
Stock Price: MYR 0.18; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	-10.54%	-12.17%	-11.75%	-12.94%	-14.3%	-15.85%	-17.8%
Sector average	-	2.25%	-0.8%	8.05%	-3.21%	8.68%	2.3%
ROA	-8.62%	-9.89%	-9.58%	-10.4%	-11.24%	-12.12%	-13.16%
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 HeveaBoard Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	-13.16%	-14.93%	-14.67%	-14.74%	-14.79%	-14.73%	-14.79%
Sector average	-	-7.34%	-6.75%	-6.79%	-6.9%	-6.8%	-6.75%

Total Assets	MYR 444,225.00K	MYR 414,817.00K	MYR 371,767.65K	MYR 333,574.05K	MYR 296,348.93K	MYR 260,623.80K	MYR 226,163.75K
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 40,214.00K	-MYR 42,486.44K	-MYR 37,664.54K	-MYR 36,678.81K	-MYR 35,392.17K	-MYR 33,751.75K	-MYR 32,036.39K
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 99,026.32K	MYR 87,787.55K	MYR 85,490.04K	MYR 82,491.18K	MYR 78,667.72K	MYR 74,669.62K
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 0.18	MYR 0.16	MYR 0.15	MYR 0.15	MYR 0.14	MYR 0.13
Sector average	-	MYR 0.68	MYR 0.67	MYR 0.69	MYR 0.71	MYR 0.73	MYR 0.81