Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.57%
5.55%
6.44%
7.43%
8.2%
9%
8.51%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
1.35%
2.67%
3.01%
3.56%
3.95%
4.35%
4.28%
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 EP Manufacturing Bhd? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
10.32%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
1.69%
2.35%
2.58%
2.65%
2.72%
2.91%
2.88%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 730,231.00K
MYR 812,791.00K
MYR 839,349.10K
MYR 885,561.40K
MYR 971,889.46K
MYR 1,046,016.60K
MYR 1,072,639.35K
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 9,383.00K
MYR 20,579.17K
MYR 24,865.45K
MYR 30,730.06K
MYR 36,694.49K
MYR 43,913.51K
MYR 45,300.66K
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 138,687.93K
MYR 144,395.83K
MYR 150,278.27K
MYR 156,346.15K
MYR 162,590.28K
MYR 169,128.98K
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 0.48
MYR 0.50
MYR 0.52
MYR 0.55
MYR 0.57
MYR 0.59
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
EP Manufacturing Bhd (7773.KL) Financial Forecast | Equlion
