Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
12.83%
8.43%
7.97%
8.83%
9.65%
9.89%
9.32%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.75%
6.17%
5.7%
6.29%
6.76%
6.88%
6.54%
Sector average
-
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
Gross Margin
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 EPB Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
31.15%
31.21%
31.21%
31.21%
31.21%
31.21%
31.21%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
11.3%
9.46%
9.08%
9.05%
9.06%
9.13%
9.11%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 145,993.48K
MYR 159,143.00K
MYR 169,885.39K
MYR 189,084.19K
MYR 211,668.49K
MYR 233,638.44K
MYR 251,950.94K
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 13,673.81K
MYR 9,417.45K
MYR 9,371.60K
MYR 11,298.49K
MYR 13,544.81K
MYR 15,310.21K
MYR 15,881.42K
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 130,200.00K
MYR 135,523.71K
MYR 141,017.36K
MYR 146,677.54K
MYR 152,539.76K
MYR 158,674.27K
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 0.35
MYR 0.36
MYR 0.38
MYR 0.39
MYR 0.41
MYR 0.43
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
EPB Group Berhad (0317.KL) Financial Forecast | Equlion
