Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-9.84%
-15.43%
-21.26%
-29.69%
-47.01%
-98.73%
-
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
-8.4%
-12.47%
-15.79%
-17.81%
-18.51%
-18.98%
-19.58%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
Amounts in MYR (millions); 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 JCY International Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
-10.72%
-8.25%
-8.25%
-8.25%
-8.25%
-8.25%
-8.25%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
-13.16%
-13.33%
-13.68%
-13.95%
-14.23%
-14.43%
-14.61%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 723.45M
MYR 709.95M
MYR 630.43M
MYR 660.86M
MYR 695.39M
MYR 727.33M
MYR 765.40M
Sector average
-
MYR 1,442.11M
MYR 1,524.33M
MYR 1,609.01M
MYR 1,707.96M
MYR 1,856.51M
MYR 2,264.39M
Net Income
-MYR 62.93M
-MYR 89.40M
-MYR 105.81M
-MYR 114.97M
-MYR 125.51M
-MYR 134.99M
-MYR 146.17M
Sector average
-
MYR 53.61M
MYR 58.27M
MYR 59.67M
MYR 63.39M
MYR 73.19M
MYR 89.00M
Valuation
-
MYR 1,213.77M
MYR 1,436.56M
MYR 1,560.87M
MYR 1,704.01M
MYR 1,832.72M
MYR 1,984.53M
Sector average
-
MYR 1,670.80M
MYR 1,730.47M
MYR 1,800.52M
MYR 1,875.10M
MYR 2,001.16M
MYR 2,231.87M
Stock Price
-
MYR 0.56
MYR 0.67
MYR 0.73
MYR 0.79
MYR 0.85
MYR 0.92
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
JCY International Berhad (5161.KL) Financial Forecast | Equlion
