Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
14.64%
17.53%
16.63%
17.51%
17.76%
16.87%
14.96%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
11.1%
13.38%
12.91%
13.75%
13.93%
13.34%
12.04%
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 Spritzer Bhd? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
71.65%
52.07%
52.07%
52.07%
52.07%
52.07%
52.07%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
13.82%
14.94%
14.99%
15%
15.01%
15.03%
15.03%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 862,686.00K
MYR 892,008.00K
MYR 1,024,753.40K
MYR 1,225,858.86K
MYR 1,461,840.10K
MYR 1,709,218.76K
MYR 1,941,565.89K
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 90,759.00K
MYR 117,408.51K
MYR 123,769.29K
MYR 154,680.53K
MYR 187,227.63K
MYR 211,473.09K
MYR 219,780.32K
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 1,676,186.03K
MYR 1,745,002.23K
MYR 1,815,817.28K
MYR 1,888,711.66K
MYR 1,964,215.95K
MYR 2,043,208.51K
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 2.62
MYR 2.73
MYR 2.84
MYR 2.95
MYR 3.07
MYR 3.19
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Spritzer Bhd (7103.KL) Financial Forecast | Equlion
