Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
16.31%
14.38%
15.44%
15.91%
15.3%
13.8%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
11.24%
10.26%
11.25%
11.66%
11.35%
10.47%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
33.25%
33.25%
33.25%
33.25%
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 SDS Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
33.25%
33.25%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
8%
7.95%
8.04%
8.06%
8.08%
8.1%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 248,700.00K
MYR 276,159.96K
MYR 321,058.77K
MYR 373,851.33K
MYR 428,161.75K
MYR 478,862.17K
Sector average
MYR 2,057,257.41K
MYR 2,205,953.72K
MYR 2,478,112.19K
MYR 2,809,980.58K
MYR 3,128,339.29K
MYR 3,541,707.43K
Net Income
MYR 26,823.00K
MYR 26,929.06K
MYR 33,586.08K
MYR 40,508.12K
MYR 45,531.56K
MYR 47,486.61K
Sector average
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
MYR 176,629.89K
Valuation
MYR 219,976.89K
MYR 229,002.75K
MYR 238,291.52K
MYR 247,856.15K
MYR 257,769.11K
MYR 268,135.50K
Sector average
MYR 1,597,024.56K
MYR 1,655,176.01K
MYR 1,722,244.29K
MYR 1,796,878.50K
MYR 1,878,253.66K
MYR 1,494,718.80K
Stock Price
MYR 0.41
MYR 0.43
MYR 0.44
MYR 0.46
MYR 0.48
MYR 0.50
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
SDS Group Berhad (0212.KL) Financial Forecast | Equlion
