Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-9.55%
-13.15%
-16.65%
-21.93%
-29.03%
-41.6%
Sector average
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
-5.87%
-6.32%
-6.07%
-6.05%
-5.89%
-5.8%
Sector average
2.5%
2.43%
2.29%
2.12%
2.5%
3.11%
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 S & F Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
6.29%
6.29%
6.29%
6.29%
6.29%
6.29%
Sector average
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
-40.45%
-43.65%
-42.83%
-43.42%
-42.96%
-42.62%
Total Assets
MYR 128,325.00K
MYR 149,760.73K
MYR 166,581.37K
MYR 178,783.19K
MYR 185,884.40K
MYR 190,018.69K
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 6,525.00K
-MYR 8,784.27K
-MYR 9,593.64K
-MYR 10,441.85K
-MYR 10,745.04K
-MYR 10,896.83K
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 43,286.33K
MYR 58,274.16K
MYR 63,643.43K
MYR 69,270.43K
MYR 71,281.76K
MYR 72,288.71K
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 0.05
MYR 0.07
MYR 0.08
MYR 0.09
MYR 0.09
MYR 0.09
Sector average
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
S & F Capital Berhad (8745.KL) Financial Forecast | Equlion