Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.73%
6.85%
7.09%
7.89%
8.66%
8.9%
8.47%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
5.19%
5.18%
5.37%
5.9%
6.31%
6.34%
6.08%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 Hil Industries Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
30.6%
28.84%
28.84%
28.84%
28.84%
28.84%
28.84%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
14.97%
14.25%
14.21%
14.13%
14.08%
14.08%
14.06%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 660,129.97K
MYR 664,638.00K
MYR 713,593.61K
MYR 790,698.28K
MYR 886,784.01K
MYR 987,921.89K
MYR 1,040,851.73K
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 32,796.29K
MYR 34,325.89K
MYR 37,009.31K
MYR 44,380.85K
MYR 52,962.50K
MYR 59,402.38K
MYR 61,680.18K
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 240,358.34K
MYR 250,171.04K
MYR 260,299.95K
MYR 270,739.51K
MYR 281,561.49K
MYR 292,884.72K
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 0.72
MYR 0.75
MYR 0.78
MYR 0.82
MYR 0.85
MYR 0.88
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Hil Industries Berhad (8443.KL) Financial Forecast | Equlion
