Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
5.39%
5.04%
5.12%
4.94%
4.94%
4.96%
5.01%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
4.91%
4.63%
4.7%
4.55%
4.56%
4.58%
4.62%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Marco Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
31.25%
31.08%
31.08%
31.08%
31.08%
31.08%
31.08%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
5.84%
6.5%
6.54%
6.51%
6.47%
6.45%
6.4%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 219,303.07K
MYR 225,226.00K
MYR 236,772.91K
MYR 248,084.27K
MYR 260,522.61K
MYR 273,705.19K
MYR 287,845.82K
Sector average
-
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 10,561.34K
MYR 10,293.14K
MYR 10,862.68K
MYR 11,028.69K
MYR 11,585.60K
MYR 12,232.70K
MYR 12,983.03K
Sector average
-
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
-
MYR 100,159.15K
MYR 104,100.90K
MYR 108,236.46K
MYR 112,557.39K
MYR 117,069.20K
MYR 121,777.23K
Sector average
-
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
-
MYR 0.09
MYR 0.10
MYR 0.10
MYR 0.11
MYR 0.11
MYR 0.12
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Marco Holdings Berhad (3514.KL) Financial Forecast | Equlion
