Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
32.55%
21.18%
18.36%
16.61%
15.17%
14.08%
Sector average
6.4%
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
ROA
14.84%
11.94%
10.87%
10.31%
9.77%
9.34%
Sector average
1.26%
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
Gross Margin
22.42%
22.42%
22.42%
22.42%
Amounts in MYR; 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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for SRKK AI Berhad? It covers the balance sheet, income statement and Equlion model projections.
22.42%
22.42%
Sector average
34.73%
36.77%
36.77%
36.77%
36.77%
36.59%
Net Margin
6.07%
5.97%
6.01%
6%
5.99%
6.02%
Sector average
-8.24%
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
Total Assets
MYR 59,749,000.00
MYR 71,183,787.48
MYR 80,644,101.86
MYR 91,639,286.61
MYR 103,196,194.26
MYR 115,518,895.85
Sector average
MYR 1,427,917,455.94
MYR 1,442,109,116.50
MYR 1,524,332,985.20
MYR 1,609,009,791.03
MYR 1,707,959,118.55
MYR 1,856,509,508.93
Net Income
MYR 6,805,491.00
MYR 7,813,758.74
MYR 8,250,770.25
MYR 8,885,123.82
MYR 9,513,070.91
MYR 10,214,738.94
Sector average
MYR 54,146,564.80
MYR 53,614,356.99
MYR 58,268,210.06
MYR 59,665,217.27
MYR 63,394,809.29
MYR 73,194,424.07
Valuation
MYR 2,167,700,879.03
MYR 2,253,991,099.82
MYR 2,344,100,044.83
MYR 2,437,981,369.74
MYR 2,535,850,091.27
MYR 2,637,831,388.85
Sector average
MYR 176,755,921.98
MYR 1,670,798,116.04
MYR 1,730,468,553.92
MYR 1,800,516,512.32
MYR 1,875,098,113.88
MYR 2,001,159,349.56
SRKK AI Berhad (0466.KL) Financial Forecast | Equlion
