Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.82%
16.91%
15.66%
14.33%
13.42%
12.58%
11.89%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
9.11%
13.5%
12.75%
11.89%
11.31%
10.75%
10.28%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 OpenMove AI Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
66.95%
63.44%
63.44%
63.44%
63.44%
63.44%
63.44%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
16.16%
26.22%
25.8%
25.75%
25.74%
25.85%
25.84%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 66,526.92K
MYR 73,495.00K
MYR 84,228.85K
MYR 95,502.08K
MYR 107,721.47K
MYR 120,641.66K
MYR 134,505.32K
Sector average
-
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 5,526.46K
MYR 9,448.67K
MYR 10,054.75K
MYR 10,688.17K
MYR 11,494.40K
MYR 12,270.03K
MYR 13,108.35K
Sector average
-
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
-
MYR 97,000.87K
MYR 100,860.53K
MYR 104,887.92K
MYR 109,084.44K
MYR 113,460.66K
MYR 118,023.57K
Sector average
-
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
-
MYR 0.56
MYR 0.58
MYR 0.61
MYR 0.63
MYR 0.66
MYR 0.68
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
OpenMove AI Berhad (0106.KL) Financial Forecast | Equlion
