Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
16.46%
14.84%
15.72%
16.04%
15.37%
13.81%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
14.05%
12.88%
13.79%
14.11%
13.64%
12.42%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 SMRT Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
65.71%
65.71%
65.71%
65.71%
65.71%
65.71%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
32.61%
32.86%
32.7%
32.51%
32.46%
32.46%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 128,512.00K
MYR 146,589.14K
MYR 170,582.61K
MYR 200,406.13K
MYR 229,948.81K
MYR 261,032.21K
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 16,871.00K
MYR 17,717.26K
MYR 21,870.46K
MYR 26,176.17K
MYR 29,340.54K
MYR 30,497.11K
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 77,410.40K
MYR 80,579.75K
MYR 83,843.42K
MYR 87,206.21K
MYR 90,692.48K
MYR 94,339.75K
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 0.17
MYR 0.18
MYR 0.18
MYR 0.19
MYR 0.20
MYR 0.21
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
SMRT Holdings Berhad (0117.KL) Financial Forecast | Equlion
