Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
43.87%
27.81%
26.7%
24.86%
22.08%
18.75%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
27.73%
20.61%
20.29%
19.28%
17.53%
15.29%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
40.08%
40.08%
40.08%
40.08%
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 EI Power Berhad? It covers the balance sheet, income statement and Equlion model projections.
40.08%
40.08%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
25%
24.85%
24.8%
24.7%
24.65%
24.67%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 101,232.00K
MYR 129,814.67K
MYR 166,425.63K
MYR 209,223.79K
MYR 254,612.02K
MYR 298,594.74K
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 19,347.00K
MYR 23,812.66K
MYR 30,056.69K
MYR 36,217.32K
MYR 40,656.13K
MYR 42,293.68K
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 8,989,374.77K
MYR 9,358,419.68K
MYR 9,737,816.44K
MYR 10,128,491.51K
MYR 10,533,444.57K
MYR 10,957,055.71K
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
EI Power Berhad (0453.KL) Financial Forecast | Equlion
