OSK Holdings Berhad (5053.KL)

Malaysia · Construction and Real Estate · MYR

Key financials

ROE: 8.69%; 2025 (actual)
ROA: 4.85%; 2025 (actual)
Gross Margin: 32.83%; 2025 (actual)
Net Margin: 31.04%; 2025 (actual)
Total Assets: MYR 12,343,251.00K; 2025 (actual)
Net Income: MYR 575,960.00K; 2025 (actual)
Valuation: MYR 4,787,272.38K; 2026 (forecast)
Stock Price: MYR 1.55; 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	8.69%	9.02%	9.78%	9.17%	8.67%	8.63%	7.95%
Sector average	-	7.09%	-7.44%	6.92%	5.4%	4.2%	3.65%
ROA	4.85%	4.96%	5.45%	5.27%	5.14%	5.27%	5%
Sector average	-	2.5%	2.43%	2.29%	2.12%

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 OSK Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	32.83%	33.54%	33.54%	33.54%	33.54%	33.54%	33.54%
Sector average	-	42.04%	42.03%	42.03%	42.03%	42.82%	42.61%

Total Assets	MYR 12,343,251.00K	MYR 12,768,636.00K	MYR 13,630,530.78K	MYR 14,470,819.69K	MYR 15,317,093.24K	MYR 16,209,851.42K	MYR 17,076,661.68K
Sector average	-	MYR 3,465,328.62K	MYR 3,697,086.46K	MYR 3,942,035.43K	MYR 4,176,705.88K	MYR 4,423,521.08K	MYR 4,690,611.83K

Net Income	MYR 575,960.00K	MYR 622,941.21K	MYR 719,228.71K	MYR 740,585.18K	MYR 765,490.36K	MYR 831,298.75K	MYR 832,041.70K
Sector average	-	MYR 130,356.17K	MYR 149,840.77K	MYR 159,253.22K	MYR 164,947.18K	MYR 179,118.87K	MYR 184,126.05K

Valuation	-	MYR 4,787,272.38K	MYR 4,974,733.37K	MYR 5,171,090.49K	MYR 5,376,661.47K	MYR 5,590,531.65K	MYR 5,815,359.48K
Sector average	-	MYR 1,446,100.05K	MYR 1,523,711.89K	MYR 1,583,461.14K	MYR 1,646,949.24K	MYR 1,728,113.58K	MYR 1,667,912.65K

Stock Price	-	MYR 1.55	MYR 1.61	MYR 1.67	MYR 1.74	MYR 1.81	MYR 1.88
Sector average	-	MYR 0.85	MYR 0.90	MYR 0.93	MYR 0.97	MYR 1.02	MYR 1.03