Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
27.7%
20.27%
20.25%
19.36%
17.77%
15.76%
Sector average
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
13.06%
11.45%
12.24%
12.36%
11.9%
11.04%
Sector average
4.3%
2.97%
2.89%
2.8%
2.68%
2.08%
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 HI Mobility Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
26.51%
26.51%
26.51%
26.51%
26.51%
26.51%
Sector average
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
17.78%
17.14%
17.17%
16.61%
16.37%
16.51%
Sector average
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 509,351.02K
MYR 578,939.43K
MYR 668,044.18K
MYR 771,382.79K
MYR 879,932.34K
MYR 986,732.98K
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 56,473.11K
MYR 62,314.37K
MYR 76,308.58K
MYR 88,929.14K
MYR 98,267.20K
MYR 103,036.42K
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 1,132,400.00K
MYR 1,178,593.41K
MYR 1,226,168.51K
MYR 1,275,317.13K
MYR 1,326,358.41K
MYR 1,379,699.00K
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 2.26
MYR 2.36
MYR 2.45
MYR 2.55
MYR 2.65
MYR 2.76
Sector average
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
HI Mobility Berhad (5335.KL) Financial Forecast | Equlion
