Aemulus Holdings Berhad (0181.KL)

Malaysia · Technology · MYR

Key financials

ROE: 3.56%; 2025 (actual)
ROA: 2.06%; 2025 (actual)
Gross Margin: 47.5%; 2025 (actual)
Net Margin: 4.86%; 2025 (actual)
Total Assets: MYR 224,860.70K; 2025 (actual)
Net Income: MYR 4,036.28K; 2025 (actual)
Valuation: MYR 285,850.77K; 2026 (forecast)
Stock Price: MYR 0.43; 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	3.56%	0.61%	1.63%	1.75%	1.82%	2.65%	2.96%
Sector average	-	-4.22%	-5.41%	-4.43%	6.95%	-2.7%	42.31%
ROA	2.06%	0.28%	0.7%	0.74%	0.77%	1.11%	1.25%
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 Aemulus Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	4.86%	0.65%	1.46%	1.51%	1.48%	2.08%	2.23%
Sector average	-	-4.84%	-4.31%	-4.33%	-4.49%	-3.15%	-2.4%

Total Assets	MYR 224,860.70K	MYR 259,878.00K	MYR 270,344.72K	MYR 275,279.31K	MYR 281,827.60K	MYR 288,616.52K	MYR 296,648.82K
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 4,036.28K	MYR 687.32K	MYR 1,843.39K	MYR 2,021.47K	MYR 2,135.71K	MYR 3,180.18K	MYR 3,649.70K
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 285,850.77K	MYR 297,722.74K	MYR 310,090.74K	MYR 323,010.35K	MYR 336,081.63K	MYR 349,597.43K
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 0.43	MYR 0.44	MYR 0.46	MYR 0.48	MYR 0.50	MYR 0.52
Sector average	-	MYR 1.02	MYR 1.05	MYR 1.10	MYR 1.14	MYR 1.21	MYR 1.36