Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
3.98%
3.78%
4.11%
4.52%
4.98%
5.2%
5.09%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
3.24%
3.12%
3.39%
3.59%
3.63%
3.54%
3.43%
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 Suria Capital Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
29.28%
28.46%
28.46%
28.46%
28.46%
28.46%
28.46%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
16.6%
13.63%
14.21%
13.46%
12.88%
12.57%
12.46%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,428,559.00K
MYR 1,434,388.00K
MYR 1,499,899.59K
MYR 1,685,364.80K
MYR 1,952,274.46K
MYR 2,149,116.28K
MYR 2,217,699.52K
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 46,115.00K
MYR 44,661.60K
MYR 49,807.25K
MYR 57,238.90K
MYR 66,026.78K
MYR 72,614.64K
MYR 74,860.02K
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 526,339.23K
MYR 547,608.76K
MYR 569,632.38K
MYR 592,402.51K
MYR 616,059.81K
MYR 640,835.17K
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 1.52
MYR 1.58
MYR 1.65
MYR 1.71
MYR 1.78
MYR 1.85
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Suria Capital Holdings Berhad (6521.KL) Financial Forecast | Equlion
