OpenSys (M) Berhad (0040.KL)

Malaysia · Technology · MYR

Key financials

ROE: 14.15%; 2025 (actual)
ROA: 10.39%; 2025 (actual)
Gross Margin: 36.29%; 2025 (actual)
Net Margin: 12.78%; 2025 (actual)
Total Assets: MYR 129,244.60K; 2025 (actual)
Net Income: MYR 13,311.50K; 2025 (actual)
Valuation: MYR 132,621.41K; 2026 (forecast)
Stock Price: MYR 0.30; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	14.15%	16.76%	17.75%	15.83%	14.63%	13.59%	12.72%
Sector average	-	-4.22%	-5.41%	-4.43%	6.95%	-2.7%	42.31%
ROA	10.39%	11.8%	11.99%	11.03%	10.52%	10.03%	9.59%
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 OpenSys (M) Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	12.78%	12.8%	12.89%	12.85%	12.84%	12.92%	12.9%
Sector average	-	-4.84%	-4.31%	-4.33%	-4.49%	-3.15%	-2.4%

Total Assets	MYR 129,244.60K	MYR 150,640.00K	MYR 175,701.73K	MYR 198,476.17K	MYR 223,659.15K	MYR 250,048.30K	MYR 278,466.26K
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 13,311.50K	MYR 16,515.46K	MYR 19,563.66K	MYR 20,628.15K	MYR 22,194.70K	MYR 23,748.87K	MYR 25,350.71K
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 132,621.41K	MYR 137,894.73K	MYR 143,402.26K	MYR 149,140.79K	MYR 155,123.37K	MYR 161,361.78K
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 0.30	MYR 0.31	MYR 0.32	MYR 0.33	MYR 0.35	MYR 0.36
Sector average	-	MYR 1.02	MYR 1.05	MYR 1.10	MYR 1.14	MYR 1.21	MYR 1.36