SD Guthrie Berhad (5285.KL)

Malaysia · Industrial & Consumer Products · MYR

Key financials

ROE: 12.76%; 2025 (actual)
ROA: 8.24%; 2025 (actual)
Gross Margin: 41.01%; 2025 (actual)
Net Margin: 12.57%; 2025 (actual)
Total Assets: MYR 31,742.90M; 2025 (actual)
Net Income: MYR 2,627.34M; 2025 (actual)
Valuation: MYR 38,972.82M; 2025 (actual)
Stock Price: MYR 5.64; 2025 (actual)

Historical & projected performance

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

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	12.76%	12.28%	13.25%	13.9%	13.58%	12.5%
Sector average	5.57%	11.14%	4.77%	6.23%	5.49%	12.81%
ROA	8.24%	8.06%	8.89%	9.4%	9.32%	8.79%
Sector average	3.48%	4.3%	2.97%	2.89%	2.8%	2.68%
Gross Margin	41.01%	41.01%	41.01%	41.01%

Amounts in MYR (millions); 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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for SD Guthrie Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	12.57%	12.29%	12.57%	12.52%	12.5%	12.61%
Sector average	1.62%	3.62%	-8.4%	-7.24%	-6.24%	-5.37%

Total Assets	MYR 31,742.90M	MYR 34,676.86M	MYR 39,218.15M	MYR 44,725.62M	MYR 50,270.35M	MYR 55,314.80M
Sector average	MYR 1,914.60M	MYR 2,057.26M	MYR 2,205.95M	MYR 2,478.11M	MYR 2,809.98M	MYR 3,128.34M

Net Income	MYR 2,627.34M	MYR 2,677.86M	MYR 3,284.46M	MYR 3,947.07M	MYR 4,426.61M	MYR 4,639.45M
Sector average	MYR 76.13M	MYR 107.56M	MYR 114.03M	MYR 133.42M	MYR 151.81M	MYR 168.40M

Valuation	MYR 38,972.82M	MYR 40,569.57M	MYR 42,215.06M	MYR 43,910.08M	MYR 45,667.37M	MYR 47,503.92M
Sector average	MYR 507.22M	MYR 1,597.02M	MYR 1,655.18M	MYR 1,722.24M	MYR 1,796.88M	MYR 1,878.25M

Stock Price	MYR 5.64	MYR 5.87	MYR 6.10	MYR 6.35	MYR 6.60	MYR 6.87
Sector average	MYR 3.26	MYR 1.47	MYR 1.52	MYR 1.58	MYR 1.65	MYR 1.72