Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
22.07%
20.38%
20.4%
19.95%
18.42%
16.11%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
15.75%
14.94%
15.29%
14.99%
14.01%
12.53%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
45.44%
45.44%
45.44%
45.44%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for 5E Resources Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
45.44%
45.44%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
27.17%
27.3%
27%
26.77%
26.65%
26.62%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 138,270.00K
MYR 161,542.58K
MYR 198,268.72K
MYR 241,057.78K
MYR 284,949.09K
MYR 325,744.84K
Sector average
MYR 1,914,603.10K
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
Net Income
MYR 21,780.00K
MYR 22,397.41K
MYR 27,504.81K
MYR 32,936.97K
MYR 36,835.47K
MYR 38,250.71K
Sector average
MYR 76,126.13K
MYR 107,559.60K
MYR 114,026.41K
MYR 133,417.63K
MYR 151,814.75K
MYR 168,396.43K
Valuation
MYR 8,096,467.35K
MYR 8,427,717.39K
MYR 8,768,956.78K
MYR 9,120,524.65K
MYR 9,485,092.98K
MYR 9,866,543.80K
Sector average
MYR 507,220.52K
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
5E Resources Holdings Berhad (0397.KL) Financial Forecast | Equlion
