Exsim Hospitality Berhad (1287.KL)

Malaysia · Construction and Real Estate · MYR

Key financials

ROE: 22.05%; 2026 (actual)
ROA: 11.44%; 2026 (actual)
Gross Margin: 25.88%; 2026 (actual)
Net Margin: 14.49%; 2026 (actual)
Total Assets: MYR 541,365.00K; 2026 (actual)
Net Income: MYR 40,747.00K; 2026 (actual)
Valuation: MYR 976,389.17K; 2026 (actual)
Stock Price: MYR 0.42; 2026 (actual)

Historical & projected performance

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

Metric	2026 (actual)	2027	2028	2029	2030	2031
ROE	22.05%	15.7%	14.77%	13.6%	12.5%	11.39%
Sector average	7.09%	-7.44%	6.92%	5.4%	4.2%	3.65%
ROA	11.44%	9.42%	9.09%	8.69%	8.28%	7.79%
Sector average	2.5%	2.43%	2.29%	2.12%	2.5%	3.11%

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

Total Assets	MYR 541,365.00K	MYR 628,840.73K	MYR 700,650.71K	MYR 774,007.96K	MYR 847,626.74K	MYR 920,174.92K
Sector average	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	MYR 4,690,611.83K

Net Income	MYR 40,747.00K	MYR 55,134.43K	MYR 60,395.73K	MYR 64,040.66K	MYR 67,101.66K	MYR 68,885.43K
Sector average	MYR 130,356.17K	MYR 149,840.77K	MYR 159,253.22K	MYR 164,947.18K	MYR 179,118.87K	MYR 184,126.05K

Valuation	MYR 976,389.17K	MYR 1,015,007.96K	MYR 1,055,153.51K	MYR 1,097,048.49K	MYR 1,140,834.31K	MYR 1,186,713.90K
Sector average	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	MYR 1,667,912.65K

Stock Price	MYR 0.42	MYR 0.44	MYR 0.45	MYR 0.47	MYR 0.49	MYR 0.51
Sector average	MYR 0.85	MYR 0.90	MYR 0.93	MYR 0.97	MYR 1.02	MYR 1.03