Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
7.27%
12.64%
14.36%
14.85%
15.29%
16%
14.1%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.74%
2.92%
3.63%
4.03%
4.42%
4.95%
4.72%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 SEG International Bhd? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
60.34%
60.05%
60.05%
60.05%
60.05%
60.05%
60.05%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
3.86%
5.44%
6.37%
6.41%
6.59%
7.21%
7.1%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 468,129.00K
MYR 451,923.00K
MYR 477,214.34K
MYR 522,015.81K
MYR 571,446.28K
MYR 622,542.36K
MYR 660,762.49K
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 8,009.00K
MYR 13,440.04K
MYR 16,841.86K
MYR 20,158.03K
MYR 24,142.35K
MYR 29,569.11K
MYR 30,272.91K
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 774,037.16K
MYR 805,862.01K
MYR 838,751.19K
MYR 872,675.64K
MYR 907,493.74K
MYR 943,989.35K
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 0.63
MYR 0.66
MYR 0.69
MYR 0.72
MYR 0.74
MYR 0.77
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
SEG International Bhd (9792.KL) Financial Forecast | Equlion
