Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.8%
5.43%
5.02%
4.59%
4.26%
4.09%
3.72%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
4.83%
3.99%
3.75%
3.47%
3.26%
3.16%
2.91%
Sector average
-
1.11%
0.67%
0.11%
-0.28%
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 Minox International Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
-0.48%
-0.73%
Gross Margin
54.55%
56.18%
56.18%
56.18%
56.18%
56.18%
56.18%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
11.52%
10.66%
10.65%
10.35%
10.18%
10.53%
10.32%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 104,768.62K
MYR 102,269.00K
MYR 105,782.10K
MYR 109,419.69K
MYR 112,962.65K
MYR 116,370.43K
MYR 119,579.78K
Sector average
-
MYR 1,714,779.32K
MYR 1,772,883.78K
MYR 1,806,545.52K
MYR 1,836,103.89K
MYR 1,878,374.26K
MYR 1,849,466.04K
Net Income
MYR 5,142.76K
MYR 4,127.12K
MYR 3,898.50K
MYR 3,734.07K
MYR 3,627.22K
MYR 3,627.41K
MYR 3,430.19K
Sector average
-
MYR 27,736.86K
MYR 35,981.87K
MYR 32,933.18K
MYR 30,271.87K
MYR 30,900.28K
MYR 42,873.78K
Valuation
-
MYR 65,484.00K
MYR 67,934.90K
MYR 70,534.99K
MYR 73,283.84K
MYR 76,175.82K
MYR 79,239.29K
Sector average
-
MYR 1,373,347.85K
MYR 947,302.78K
MYR 862,599.42K
MYR 1,033,113.69K
MYR 1,035,695.29K
MYR 1,421,341.44K
Stock Price
-
MYR 0.18
MYR 0.19
MYR 0.20
MYR 0.20
MYR 0.21
MYR 0.22
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
Minox International Group Berhad (0288.KL) Financial Forecast | Equlion
