Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
43.54%
51.55%
45.78%
36.31%
30.57%
25.81%
21.14%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.02%
8.12%
7.88%
8.6%
9.19%
9.32%
8.78%
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 Sunway Construction Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
15.42%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
6.78%
9.67%
9.48%
9.19%
9.01%
8.96%
8.91%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 4,424,021.00K
MYR 4,472,540.00K
MYR 4,843,925.62K
MYR 5,310,324.80K
MYR 5,854,890.95K
MYR 6,451,923.07K
MYR 7,053,146.70K
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 361,778.00K
MYR 361,297.95K
MYR 366,876.16K
MYR 436,837.84K
MYR 513,011.09K
MYR 573,383.92K
MYR 592,728.70K
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 7,146,168.09K
MYR 7,437,040.51K
MYR 7,737,373.54K
MYR 8,047,383.32K
MYR 8,368,866.31K
MYR 8,705,427.16K
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 5.38
MYR 5.60
MYR 5.82
MYR 6.06
MYR 6.30
MYR 6.55
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Sunway Construction Group Berhad (5263.KL) Financial Forecast | Equlion
