Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
18.15%
15.7%
13.65%
14.48%
15.21%
15.06%
13.54%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
6.03%
5.76%
5.48%
6.09%
6.46%
6.56%
6.18%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Inta Bina Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
11.6%
12.11%
12.11%
12.11%
12.11%
12.11%
12.11%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
5.37%
5.53%
5.46%
5.52%
5.6%
5.75%
5.74%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 715,801.70K
MYR 714,338.00K
MYR 750,147.35K
MYR 859,507.73K
MYR 988,877.25K
MYR 1,109,093.68K
MYR 1,199,019.50K
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 40,292.63K
MYR 41,174.44K
MYR 40,098.23K
MYR 48,996.76K
MYR 59,719.81K
MYR 68,847.26K
MYR 71,347.79K
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 244,069.26K
MYR 254,092.98K
MYR 264,430.54K
MYR 275,067.77K
MYR 286,059.96K
MYR 297,564.10K
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 0.38
MYR 0.40
MYR 0.41
MYR 0.43
MYR 0.45
MYR 0.46
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Inta Bina Group Berhad (0192.KL) Financial Forecast | Equlion
