Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
6.5%
6.34%
6.03%
5.66%
5.43%
5.21%
Sector average
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
4.88%
4.69%
4.52%
4.3%
4.17%
4.05%
Sector average
6.3%
5.41%
4.41%
3.65%
3.21%
2.61%
Gross Margin
5.88%
5.88%
5.88%
5.88%
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 JAG Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
5.88%
5.88%
Sector average
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
6.36%
6.34%
6.33%
6.22%
6.18%
6.18%
Sector average
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 936,780.00K
MYR 983,470.29K
MYR 1,030,780.62K
MYR 1,078,026.98K
MYR 1,126,768.35K
MYR 1,175,500.89K
Sector average
MYR 11,840,324.81K
MYR 12,314,527.97K
MYR 12,790,920.64K
MYR 13,260,892.11K
MYR 13,773,703.27K
MYR 14,898,843.35K
Net Income
MYR 44,678.00K
MYR 45,073.49K
MYR 45,571.22K
MYR 45,380.91K
MYR 45,959.46K
MYR 46,589.46K
Sector average
MYR 439,820.55K
MYR 440,351.49K
MYR 441,422.87K
MYR 430,116.60K
MYR 456,132.65K
MYR 481,274.61K
Valuation
MYR 455,615.74K
MYR 473,159.52K
MYR 491,588.54K
MYR 510,983.46K
MYR 531,343.92K
MYR 552,712.36K
Sector average
MYR 5,325,426.95K
MYR 5,519,727.11K
MYR 5,735,315.15K
MYR 5,968,138.26K
MYR 6,202,663.12K
MYR 6,656,421.88K
Stock Price
MYR 0.82
MYR 0.85
MYR 0.88
MYR 0.92
MYR 0.95
MYR 0.99
Sector average
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
JAG Capital Berhad (6874.KL) Financial Forecast | Equlion
