Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
12.94%
9.95%
11.38%
12.29%
12.37%
11.49%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
5.28%
4.45%
4.83%
4.91%
4.87%
4.74%
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 iCents Group Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
20.87%
20.87%
20.87%
20.87%
20.87%
20.87%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
4.15%
4%
4.15%
4.2%
4.26%
4.28%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 108,059.00K
MYR 121,799.53K
MYR 147,411.77K
MYR 175,047.81K
MYR 195,021.50K
MYR 202,289.83K
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 4,382.00K
MYR 5,109.39K
MYR 6,503.94K
MYR 7,908.36K
MYR 9,004.81K
MYR 9,419.75K
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 260,000.00K
MYR 270,709.18K
MYR 281,717.25K
MYR 293,046.43K
MYR 304,771.32K
MYR 317,027.95K
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 0.52
MYR 0.54
MYR 0.56
MYR 0.59
MYR 0.61
MYR 0.63
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
iCents Group Holdings Berhad (0366.KL) Financial Forecast | Equlion
