Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
10.17%
9.52%
9.48%
8.28%
7.9%
7.82%
Sector average
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
2.95%
3.05%
3.23%
2.99%
3%
3.11%
Sector average
6.3%
5.41%
4.41%
3.65%
3.21%
2.61%
Gross Margin
28.03%
28.03%
28.03%
28.03%
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 Marine & General Berhad? It covers the balance sheet, income statement and Equlion model projections.
28.03%
28.03%
Sector average
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
7.2%
7.21%
7.8%
7.35%
7.46%
7.87%
Sector average
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 810,310.00K
MYR 836,298.05K
MYR 864,748.37K
MYR 892,007.71K
MYR 920,670.45K
MYR 950,903.97K
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 24,780.00K
MYR 25,111.49K
MYR 27,507.45K
MYR 26,247.98K
MYR 27,154.51K
MYR 29,071.64K
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 220,241.65K
MYR 228,868.07K
MYR 237,831.00K
MYR 247,311.91K
MYR 257,236.17K
MYR 267,581.13K
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 0.27
MYR 0.29
MYR 0.30
MYR 0.31
MYR 0.32
MYR 0.33
Sector average
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
Marine & General Berhad (5078.KL) Financial Forecast | Equlion
