Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
5.03%
6.83%
7.18%
7.83%
8.62%
9.21%
8.65%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
2.77%
3.83%
4.19%
4.59%
4.77%
4.82%
4.59%
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 Teladan Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
22.91%
23.06%
23.06%
23.06%
23.06%
23.06%
23.06%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
9.19%
9.55%
10.42%
10.21%
10.2%
10.56%
10.44%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,035,083.11K
MYR 1,014,689.00K
MYR 1,059,915.79K
MYR 1,168,749.81K
MYR 1,393,343.07K
MYR 1,567,366.29K
MYR 1,628,236.91K
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 28,000.05K
MYR 39,239.50K
MYR 43,445.39K
MYR 51,112.31K
MYR 61,095.86K
MYR 71,341.75K
MYR 73,326.77K
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 685,521.45K
MYR 713,545.70K
MYR 742,531.98K
MYR 772,416.44K
MYR 803,250.32K
MYR 835,553.69K
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 0.82
MYR 0.86
MYR 0.89
MYR 0.93
MYR 0.97
MYR 1.01
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Teladan Group Berhad (0230.KL) Financial Forecast | Equlion
