Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
32%
33.11%
31.22%
29.53%
27.14%
24.13%
20.08%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
16.38%
15.6%
14.74%
15.99%
16.28%
15.72%
13.95%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Mr D.I.Y. Group (M) Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
47.52%
47.65%
47.65%
47.65%
47.65%
47.65%
47.65%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
12.77%
12.25%
12.28%
12.38%
12.49%
12.73%
12.69%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 3,921.21M
MYR 4,243.48M
MYR 4,944.72M
MYR 5,928.53M
MYR 7,101.06M
MYR 8,401.16M
MYR 9,692.37M
Sector average
-
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 632.69M
MYR 637.04M
MYR 677.39M
MYR 869.14M
MYR 1,060.67M
MYR 1,218.09M
MYR 1,262.38M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 13,681.68M
MYR 14,245.68M
MYR 14,825.09M
MYR 15,421.19M
MYR 16,037.46M
MYR 16,682.42M
Sector average
-
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
-
MYR 1.44
MYR 1.50
MYR 1.56
MYR 1.63
MYR 1.69
MYR 1.76
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Mr D.I.Y. Group (M) Berhad (5296.KL) Financial Forecast | Equlion
