Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.69%
9.25%
9.49%
9.89%
10.44%
10.64%
10.26%
Sector average
-
5.37%
4.99%
3.81%
0.37%
-40.36%
13.39%
ROA
9.35%
7.71%
7.56%
7.91%
8.38%
8.57%
8.34%
Sector average
-
3.23%
3.16%
3.2%
3.32%
3.29%
3.43%
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 UMediC Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
46.05%
42.58%
42.58%
42.58%
42.58%
42.58%
42.58%
Sector average
-
46.29%
46.29%
46.29%
46.29%
46.78%
50.34%
Net Margin
16.75%
13.15%
12.53%
12.66%
12.73%
12.84%
12.89%
Sector average
-
2.37%
2.59%
2.69%
2.79%
2.95%
3.23%
Total Assets
MYR 91,224.21K
MYR 109,006.00K
MYR 119,660.84K
MYR 131,437.28K
MYR 145,536.19K
MYR 160,856.98K
MYR 176,248.50K
Sector average
-
MYR 2,920,165.03K
MYR 3,109,008.51K
MYR 3,342,031.55K
MYR 3,639,749.18K
MYR 3,975,914.61K
MYR 4,522,101.72K
Net Income
MYR 8,133.00K
MYR 7,715.00K
MYR 8,639.08K
MYR 9,924.69K
MYR 11,600.73K
MYR 13,134.72K
MYR 14,060.05K
Sector average
-
MYR 110,519.76K
MYR 128,588.49K
MYR 144,397.53K
MYR 169,642.76K
MYR 195,282.86K
MYR 227,484.38K
Valuation
-
MYR 117,781.65K
MYR 122,581.92K
MYR 127,556.54K
MYR 132,697.15K
MYR 138,022.00K
MYR 143,572.66K
Sector average
-
MYR 5,741,000.05K
MYR 5,975,939.30K
MYR 6,220,713.55K
MYR 6,476,721.28K
MYR 3,893,306.21K
MYR 4,402,282.24K
Stock Price
-
MYR 0.32
MYR 0.33
MYR 0.34
MYR 0.35
MYR 0.37
MYR 0.38
Sector average
-
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.06
MYR 1.19
UMediC Group Berhad (0256.KL) Financial Forecast | Equlion
