Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
19.21%
20.85%
18.28%
19.34%
19.44%
18.21%
15.97%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.56%
11.64%
11.21%
12.19%
12.22%
11.63%
10.55%
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 Dutch Lady Milk Industries Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
29.04%
30.24%
30.24%
30.24%
30.24%
30.24%
30.24%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
6.88%
8%
8.04%
8.09%
8.13%
8.16%
8.16%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 1,086,243.00K
MYR 1,054,070.00K
MYR 1,179,023.67K
MYR 1,446,619.23K
MYR 1,750,725.35K
MYR 2,049,847.23K
MYR 2,307,065.73K
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 103,283.00K
MYR 124,583.74K
MYR 125,163.37K
MYR 160,009.02K
MYR 195,321.07K
MYR 220,957.62K
MYR 229,782.62K
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 1,965,977.60K
MYR 2,046,916.71K
MYR 2,130,074.17K
MYR 2,215,606.64K
MYR 2,304,186.35K
MYR 2,396,851.10K
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 30.72
MYR 31.98
MYR 33.28
MYR 34.62
MYR 36.00
MYR 37.45
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Dutch Lady Milk Industries Berhad (3026.KL) Financial Forecast | Equlion
