Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.09%
8.97%
9.06%
7.97%
7.32%
7.42%
6.81%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
0.59%
2.73%
2.97%
2.63%
2.33%
2.29%
2.12%
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 Mudajaya Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
6.69%
8.45%
8.45%
8.45%
8.45%
8.45%
8.45%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
5.09%
22.67%
23.75%
18.81%
15.5%
15.04%
14.25%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,955.26M
MYR 1,959.36M
MYR 2,066.68M
MYR 2,285.81M
MYR 2,575.29M
MYR 2,833.43M
MYR 2,924.85M
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 11.74M
MYR 53.48M
MYR 59.71M
MYR 57.24M
MYR 56.72M
MYR 61.92M
MYR 60.99M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 239.16M
MYR 248.36M
MYR 258.09M
MYR 268.33M
MYR 278.98M
MYR 290.20M
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 0.45
MYR 0.47
MYR 0.49
MYR 0.50
MYR 0.52
MYR 0.55
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Mudajaya Group Berhad (5085.KL) Financial Forecast | Equlion
