Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
20.11%
18.22%
18.96%
18.9%
17.74%
15.64%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
15.09%
14.29%
15.35%
15.7%
15.07%
13.56%
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 Sorento Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
45.23%
45.23%
45.23%
45.23%
45.23%
45.23%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
16.75%
16.83%
16.98%
16.99%
17.06%
17.09%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 212,345.00K
MYR 245,599.51K
MYR 289,062.71K
MYR 341,056.91K
MYR 398,626.14K
MYR 457,344.68K
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 30,800.00K
MYR 32,715.38K
MYR 41,038.79K
MYR 49,466.70K
MYR 55,742.57K
MYR 58,055.79K
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 550,572.00K
MYR 573,174.47K
MYR 596,424.73K
MYR 620,367.37K
MYR 645,174.41K
MYR 671,120.63K
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 0.64
MYR 0.67
MYR 0.69
MYR 0.72
MYR 0.75
MYR 0.78
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Sorento Capital Berhad (0326.KL) Financial Forecast | Equlion
