Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
125.28%
128.8%
82.89%
55.42%
41.88%
32.77%
25.53%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
34.4%
35.37%
29.65%
28.68%
26.29%
23.08%
19.36%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Carlsberg Brewery Malaysia Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
35.78%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
16.62%
16.41%
16.47%
16.47%
16.47%
16.48%
16.48%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,050,253.00K
MYR 1,160,995.00K
MYR 1,568,126.89K
MYR 2,123,329.75K
MYR 2,793,825.50K
MYR 3,542,707.06K
MYR 4,308,872.90K
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 375,637.00K
MYR 391,092.84K
MYR 404,627.62K
MYR 529,320.50K
MYR 646,243.16K
MYR 731,303.56K
MYR 760,159.94K
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 4,821,615.39K
MYR 5,020,484.55K
MYR 5,224,445.34K
MYR 5,434,227.44K
MYR 5,651,474.21K
MYR 5,878,752.89K
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 15.77
MYR 16.42
MYR 17.09
MYR 17.77
MYR 18.48
MYR 19.23
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Carlsberg Brewery Malaysia Berhad (2836.KL) Financial Forecast | Equlion
