Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
20.78%
23.15%
21.77%
21.86%
21.19%
19.55%
16.92%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
16.59%
18.34%
17.38%
17.89%
17.62%
16.53%
14.58%
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 ITMAX System Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
70.45%
72.63%
72.63%
72.63%
72.63%
72.63%
72.63%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
37.82%
37.65%
37.96%
37.76%
37.66%
37.7%
37.65%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 620,396.00K
MYR 683,636.00K
MYR 821,044.79K
MYR 1,006,493.75K
MYR 1,225,206.07K
MYR 1,464,324.28K
MYR 1,700,948.78K
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 93,395.00K
MYR 119,583.62K
MYR 130,749.81K
MYR 163,479.58K
MYR 196,597.25K
MYR 222,317.45K
MYR 230,827.40K
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 4,924,528.85K
MYR 5,126,601.77K
MYR 5,334,513.86K
MYR 5,548,667.49K
MYR 5,770,456.54K
MYR 6,002,520.20K
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 4.75
MYR 4.94
MYR 5.14
MYR 5.35
MYR 5.56
MYR 5.78
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
ITMAX System Berhad (5309.KL) Financial Forecast | Equlion
