Heineken Malaysia Berhad (3255.KL)

Malaysia · Industrial & Consumer Products · MYR

Key financials

ROE: 85.85%; 2025 (actual)
ROA: 35.04%; 2025 (actual)
Gross Margin: 35.19%; 2025 (actual)
Net Margin: 16.41%; 2025 (actual)
Total Assets: MYR 1,341.79M; 2025 (actual)
Net Income: MYR 459.34M; 2025 (actual)
Valuation: MYR 6,366.17M; 2025 (actual)
Stock Price: MYR 21.07; 2025 (actual)

Historical & projected performance

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

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	85.85%	60.5%	46.15%	37.61%	30.36%	24.13%
Sector average	5.57%	11.14%	4.77%	6.23%	5.49%	12.81%
ROA	35.04%	29.24%	27.07%	24.07%	20.76%	17.51%
Sector average	3.48%	4.3%	2.97%	2.89%	2.8%	2.68%

Amounts in MYR (millions); 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 Heineken Malaysia Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	16.41%	16.33%	16.46%	16.48%	16.5%	16.52%
Sector average	1.62%	3.62%	-8.4%	-7.24%	-6.24%	-5.37%

Total Assets	MYR 1,341.79M	MYR 1,806.83M	MYR 2,586.59M	MYR 3,517.12M	MYR 4,482.12M	MYR 5,393.29M
Sector average	MYR 1,914.60M	MYR 2,057.26M	MYR 2,205.95M	MYR 2,478.11M	MYR 2,809.98M	MYR 3,128.34M

Net Income	MYR 459.34M	MYR 460.37M	MYR 594.66M	MYR 734.45M	MYR 830.47M	MYR 864.77M
Sector average	MYR 76.13M	MYR 107.56M	MYR 114.03M	MYR 133.42M	MYR 151.81M	MYR 168.40M

Valuation	MYR 6,366.17M	MYR 6,628.76M	MYR 6,898.40M	MYR 7,175.43M	MYR 7,462.35M	MYR 7,762.46M
Sector average	MYR 507.22M	MYR 1,597.02M	MYR 1,655.18M	MYR 1,722.24M	MYR 1,796.88M	MYR 1,878.25M

Stock Price	MYR 21.07	MYR 21.94	MYR 22.83	MYR 23.75	MYR 24.70	MYR 25.70
Sector average	MYR 3.26	MYR 1.47	MYR 1.52	MYR 1.58	MYR 1.65	MYR 1.72