Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
1.65%
-2.91%
-1.75%
-1.78%
-2.1%
-2.21%
-2.43%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
0.94%
-1.72%
-1.05%
-1.05%
-1.23%
-1.26%
-1.35%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 V.S. Industry Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
6.1%
2.49%
2.49%
2.49%
2.49%
2.49%
2.49%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
0.97%
-1.79%
-1%
-0.99%
-1.09%
-1.06%
-1.06%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 3,725,545.00K
MYR 3,375,753.00K
MYR 3,366,455.93K
MYR 3,341,021.60K
MYR 3,345,467.15K
MYR 3,353,535.31K
MYR 3,370,480.76K
Sector average
-
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 36,706.00K
-MYR 61,081.14K
-MYR 35,381.66K
-MYR 35,342.84K
-MYR 40,954.75K
-MYR 42,218.81K
-MYR 45,374.23K
Sector average
-
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
-
MYR 886,542.14K
MYR 513,535.47K
MYR 512,971.99K
MYR 594,424.33K
MYR 612,771.09K
MYR 658,569.36K
Sector average
-
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
-
MYR 0.23
MYR 0.13
MYR 0.13
MYR 0.15
MYR 0.16
MYR 0.17
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
V.S. Industry Berhad (6963.KL) Financial Forecast | Equlion
