Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-5.82%
-6.55%
-6.04%
-7.36%
-8.99%
-9.95%
-11.66%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-3.29%
-3.59%
-3.22%
-3.52%
-3.43%
-2.99%
-2.91%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Olympia Industries Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
15.49%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-22.1%
-19.79%
-17.38%
-17.04%
-16.02%
-14.36%
-14.54%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 546,696.00K
MYR 549,780.00K
MYR 532,824.23K
MYR 593,554.91K
MYR 710,283.22K
MYR 797,158.40K
MYR 828,585.78K
Sector average
-
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
-MYR 18,218.00K
-MYR 19,682.62K
-MYR 17,416.18K
-MYR 19,852.38K
-MYR 22,366.79K
-MYR 22,503.50K
-MYR 23,690.02K
Sector average
-
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
-
MYR 61,405.92K
MYR 54,335.06K
MYR 61,935.55K
MYR 69,779.99K
MYR 70,206.51K
MYR 73,908.23K
Sector average
-
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
-
MYR 0.06
MYR 0.05
MYR 0.06
MYR 0.07
MYR 0.07
MYR 0.07
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Olympia Industries Berhad (3018.KL) Financial Forecast | Equlion
