Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
26.48%
30.62%
27.75%
22.99%
20.16%
18.04%
16.24%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
17.76%
20.28%
19.06%
16.97%
15.66%
14.58%
13.53%
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 Zetrix AI Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
84.33%
100%
100%
100%
100%
100%
100%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
65.2%
67.97%
68.89%
68.56%
68.68%
69.79%
69.74%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 5,555,925.00K
MYR 6,652,951.00K
MYR 8,062,623.67K
MYR 9,562,741.90K
MYR 11,194,375.05K
MYR 12,960,123.37K
MYR 14,846,581.72K
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 870,663.00K
MYR 1,237,780.79K
MYR 1,402,326.13K
MYR 1,495,153.81K
MYR 1,625,275.81K
MYR 1,760,403.62K
MYR 1,880,507.35K
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 6,140,498.29K
MYR 6,385,670.63K
MYR 6,641,426.52K
MYR 6,907,616.30K
MYR 7,184,731.24K
MYR 7,473,671.12K
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 0.78
MYR 0.81
MYR 0.84
MYR 0.87
MYR 0.91
MYR 0.95
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Zetrix AI Berhad (0138.KL) Financial Forecast | Equlion
