Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
12.55%
10.48%
10.29%
9.6%
8.94%
8.54%
Sector average
3.13%
7.09%
-7.44%
6.92%
5.4%
4.2%
ROA
9.11%
7.45%
7.44%
7.22%
6.92%
6.74%
Sector average
2.28%
2.5%
2.43%
2.29%
2.12%
2.5%
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 IGB Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
68.9%
68.9%
68.9%
68.9%
68.9%
68.9%
Sector average
37%
42.04%
42.03%
42.03%
42.03%
42.82%
Net Margin
93.68%
84.31%
86.75%
83.96%
82.48%
84.04%
Total Assets
MYR 8,758,241.00K
MYR 9,860,960.28K
MYR 10,433,787.69K
MYR 11,106,401.17K
MYR 11,868,776.00K
MYR 12,704,437.47K
Sector average
MYR 3,275,632.07K
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
Net Income
MYR 660,491.00K
MYR 693,489.66K
MYR 755,016.47K
MYR 777,878.86K
MYR 795,100.08K
MYR 828,246.47K
Sector average
MYR 102,051.39K
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
Valuation
MYR 11,397,553.99K
MYR 11,845,729.15K
MYR 12,311,858.36K
MYR 12,800,081.94K
MYR 13,311,939.30K
MYR 13,847,289.89K
Sector average
MYR 290,002.19K
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
Stock Price
MYR 2.63
MYR 2.74
MYR 2.84
MYR 2.96
MYR 3.08
MYR 3.20
Sector average
MYR 0.91
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
IGB Real Estate Investment Trust (5227.KL) Financial Forecast | Equlion