Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
9.44%
7.05%
7.48%
7.14%
6.95%
6.85%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
4.38%
2.67%
2.64%
2.3%
2.12%
2.1%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 YBS International Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
11.74%
11.74%
11.74%
11.74%
11.74%
11.74%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
9.47%
6.71%
6.27%
5.35%
4.99%
5.07%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 421,436.93K
MYR 474,836.88K
MYR 561,851.05K
MYR 657,446.71K
MYR 725,550.67K
MYR 750,529.88K
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 14,166.26K
MYR 11,986.74K
MYR 13,685.44K
MYR 14,041.76K
MYR 14,666.70K
MYR 15,489.92K
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 48,610.50K
MYR 50,541.48K
MYR 52,539.08K
MYR 54,632.28K
MYR 56,820.82K
MYR 59,105.91K
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 0.16
MYR 0.17
MYR 0.18
MYR 0.19
MYR 0.19
MYR 0.20
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
YBS International Berhad (0025.KL) Financial Forecast | Equlion
