Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
1.38%
-3.57%
-3.49%
-3.57%
-3.67%
-3.55%
Sector average
6.4%
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
ROA
0.85%
-2.48%
-2.39%
-2.39%
-2.31%
-2.03%
Sector average
1.26%
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
Gross Margin
12.61%
12.61%
12.61%
12.61%
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 Hextar Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
12.61%
12.61%
Sector average
34.73%
36.77%
36.77%
36.77%
36.77%
36.59%
Net Margin
4.57%
-13%
-11.83%
-11.15%
-10.41%
-9.08%
Sector average
-8.24%
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
Total Assets
MYR 385,518.00K
MYR 376,607.56K
MYR 369,180.22K
MYR 367,931.98K
MYR 389,263.21K
MYR 414,085.26K
Sector average
MYR 1,427,917.46K
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
Net Income
MYR 3,276.00K
-MYR 9,439.85K
-MYR 8,914.62K
-MYR 8,802.13K
-MYR 8,733.72K
-MYR 8,146.13K
Sector average
MYR 54,146.56K
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
Valuation
MYR 136,547.51K
MYR 131,759.91K
MYR 124,428.83K
MYR 122,858.65K
MYR 121,903.81K
MYR 113,702.29K
Sector average
MYR 176,755.92K
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
Stock Price
MYR 0.24
MYR 0.23
MYR 0.21
MYR 0.21
MYR 0.21
MYR 0.20
Sector average
MYR 0.52
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
Hextar Capital Berhad (0035.KL) Financial Forecast | Equlion
