Elsa Berhad (0458.KL)

Malaysia · Energy · MYR

Key financials

ROE: 19.75%; 2025 (actual)
ROA: 10.13%; 2025 (actual)
Gross Margin: 11.29%; 2025 (actual)
Net Margin: 4.07%; 2025 (actual)
Total Assets: MYR 115,768.00K; 2025 (actual)
Net Income: MYR 10,759.65K; 2025 (actual)
Valuation: MYR 2,515,941.82K; 2025 (actual)
Stock Price: -

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	19.75%	14.52%	12.93%	11.55%	10.47%	9.66%
Sector average	9.66%	-19.96%	4.22%	11.29%	6.2%	18.02%
ROA	10.13%	9.12%	8.48%	7.86%	7.35%	6.95%
Sector average	5.23%	6.3%	5.41%	4.41%	3.65%	3.21%
Gross Margin	11.29%	11.29%	11.29%	11.29%

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 Elsa Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	4.07%	4.06%	4.1%	4.08%	4.07%	4.09%
Sector average	7.61%	34.6%	34.26%	33.87%	33.04%	32.6%

Total Assets	MYR 115,768.00K	MYR 128,031.30K	MYR 139,821.21K	MYR 151,744.76K	MYR 163,836.86K	MYR 176,196.58K
Sector average	MYR 11,431,413.47K	MYR 11,840,324.81K	MYR 12,314,527.97K	MYR 12,790,920.64K	MYR 13,260,892.11K	MYR 13,773,703.27K

Net Income	MYR 10,759.65K	MYR 11,121.16K	MYR 11,352.97K	MYR 11,454.88K	MYR 11,590.59K	MYR 11,824.20K
Sector average	MYR 353,260.26K	MYR 439,820.55K	MYR 440,351.49K	MYR 441,422.87K	MYR 430,116.60K	MYR 456,132.65K

Valuation	MYR 2,515,941.82K	MYR 2,613,245.82K	MYR 2,715,309.14K	MYR 2,822,521.95K	MYR 2,935,082.06K	MYR 3,053,118.80K
Sector average	MYR 61,364.72K	MYR 5,325,426.95K	MYR 5,519,727.11K	MYR 5,735,315.15K	MYR 5,968,138.26K	MYR 6,202,663.12K