Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-41.53%
-91.39%
-
109.85%
53.66%
35.57%
Sector average
3.13%
7.09%
-7.44%
6.92%
5.4%
4.2%
ROA
-39.16%
-59.14%
-66.82%
-67.11%
-66.49%
-66.15%
Sector average
2.28%
2.5%
2.43%
2.29%
2.12%
2.5%
Gross Margin
0.85%
0.85%
0.85%
0.85%
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 EWI Capital Berhad? It covers the balance sheet, income statement and Equlion model projections.
0.85%
0.85%
Sector average
37%
42.04%
42.03%
42.03%
42.03%
42.82%
Total Assets
MYR 836,274.00K
MYR 692,843.59K
MYR 725,546.19K
MYR 765,119.08K
MYR 791,013.80K
MYR 808,703.83K
Sector average
MYR 3,275,632.07K
MYR 3,465,328.62K
MYR 3,697,086.46K
MYR 3,942,035.43K
MYR 4,176,705.88K
MYR 4,423,521.08K
Net Income
-MYR 418,047.00K
-MYR 452,162.10K
-MYR 473,906.85K
-MYR 500,184.30K
-MYR 517,345.37K
-MYR 529,109.06K
Sector average
MYR 102,051.39K
MYR 130,356.17K
MYR 149,840.77K
MYR 159,253.22K
MYR 164,947.18K
MYR 179,118.87K
Valuation
MYR 624,000.46K
MYR 674,922.58K
MYR 707,380.01K
MYR 746,603.21K
MYR 772,218.79K
MYR 789,777.94K
Sector average
MYR 290,002.19K
MYR 1,446,100.05K
MYR 1,523,711.89K
MYR 1,583,461.14K
MYR 1,646,949.24K
MYR 1,728,113.58K
Stock Price
MYR 0.26
MYR 0.28
MYR 0.29
MYR 0.31
MYR 0.32
MYR 0.33
Sector average
MYR 0.91
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
EWI Capital Berhad (5283.KL) Financial Forecast | Equlion
