Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.86%
13.94%
14.87%
15.45%
14.83%
13.51%
Sector average
5.57%
11.14%
4.77%
6.23%
5.49%
12.81%
ROA
6.03%
5.81%
6.48%
6.93%
6.89%
6.59%
Sector average
3.48%
4.3%
2.97%
2.89%
2.8%
2.68%
Gross Margin
11.02%
11.02%
11.02%
11.02%
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 ES Sunlogy Berhad? It covers the balance sheet, income statement and Equlion model projections.
11.02%
11.02%
Sector average
28.71%
36.85%
37%
37%
37%
37.18%
Net Margin
4.74%
4.93%
5.1%
5.18%
5.17%
5.22%
Sector average
1.62%
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
Total Assets
MYR 279,455.51K
MYR 300,862.79K
MYR 339,381.32K
MYR 385,263.28K
MYR 428,932.24K
MYR 464,152.28K
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 15,401.99K
MYR 16,844.04K
MYR 20,757.49K
MYR 25,109.46K
MYR 28,034.35K
MYR 29,423.12K
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 288,750.00K
MYR 300,588.74K
MYR 312,784.70K
MYR 325,339.16K
MYR 338,361.62K
MYR 351,969.11K
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
Stock Price
MYR 0.38
MYR 0.39
MYR 0.41
MYR 0.42
MYR 0.44
MYR 0.46
Sector average
MYR 3.26
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
ES Sunlogy Berhad (0345.KL) Financial Forecast | Equlion
