Willowglen MSC Berhad (0008.KL)

Malaysia · Technology · MYR

Key financials

ROE: 2.66%; 2025 (actual)
ROA: 2.07%; 2025 (actual)
Gross Margin: 22.87%; 2025 (actual)
Net Margin: 2.39%; 2025 (actual)
Total Assets: MYR 213,569.00K; 2025 (actual)
Net Income: MYR 4,545.00K; 2025 (actual)
Valuation: MYR 121,898.41K; 2026 (forecast)
Stock Price: MYR 0.25; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	2.66%	4.52%	4.56%	4.45%	4.5%	4.59%	4.68%
Sector average	-	-4.22%	-5.41%	-4.43%	6.95%	-2.7%	42.31%
ROA	2.07%	3.57%	3.66%	3.59%	3.64%	3.71%	3.78%
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 Willowglen MSC Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	2.39%	3.55%	3.57%	3.56%	3.56%	3.58%	3.58%
Sector average	-	-4.84%	-4.31%	-4.33%	-4.49%	-3.15%	-2.4%

Total Assets	MYR 213,569.00K	MYR 206,746.00K	MYR 215,318.80K	MYR 224,071.70K	MYR 234,506.45K	MYR 245,668.57K	MYR 257,933.07K
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 4,545.00K	MYR 7,500.94K	MYR 7,731.85K	MYR 7,897.27K	MYR 8,356.85K	MYR 8,910.49K	MYR 9,520.49K
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 121,898.41K	MYR 126,714.99K	MYR 131,764.29K	MYR 137,035.45K	MYR 142,533.09K	MYR 148,265.17K
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 0.25	MYR 0.26	MYR 0.27	MYR 0.28	MYR 0.29	MYR 0.31
Sector average	-	MYR 1.02	MYR 1.05	MYR 1.10	MYR 1.14	MYR 1.21	MYR 1.36