Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-9.01%
-4.23%
-3.63%
-4.38%
-5.14%
-5.67%
-6.31%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
-6.83%
-3.33%
-2.88%
-3.41%
-3.91%
-4.2%
-4.56%
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 SWS Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
21.93%
14.18%
14.18%
14.18%
14.18%
14.18%
14.18%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
-21.23%
-10.15%
-8.47%
-8.48%
-8.41%
-8.08%
-8.15%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 184,890.00K
MYR 181,835.00K
MYR 176,857.24K
MYR 173,367.68K
MYR 169,041.06K
MYR 163,855.21K
MYR 157,416.16K
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 13,305.00K
-MYR 6,112.99K
-MYR 5,159.36K
-MYR 5,977.02K
-MYR 6,694.71K
-MYR 6,997.83K
-MYR 7,331.01K
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 45,341.72K
MYR 38,268.38K
MYR 44,333.20K
MYR 49,656.50K
MYR 51,904.85K
MYR 54,376.09K
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 0.15
MYR 0.13
MYR 0.15
MYR 0.16
MYR 0.17
MYR 0.18
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
SWS Capital Berhad (7186.KL) Financial Forecast | Equlion
