Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
30.25%
30.25%
25.94%
25.79%
24.28%
21.75%
18.51%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
19.93%
20.85%
19.17%
19.61%
18.6%
16.96%
14.81%
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 Hup Seng Industries Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
29.77%
30.54%
30.54%
30.54%
30.54%
30.54%
30.54%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
12.62%
13.07%
13.07%
13.07%
13.07%
13.07%
13.07%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 248,903.76K
MYR 250,238.00K
MYR 305,067.94K
MYR 394,749.95K
MYR 497,445.72K
MYR 605,450.70K
MYR 707,776.49K
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 49,815.67K
MYR 52,044.21K
MYR 53,221.42K
MYR 68,605.99K
MYR 82,990.65K
MYR 93,547.72K
MYR 97,251.18K
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 779,120.00K
MYR 811,181.79K
MYR 844,092.80K
MYR 877,971.21K
MYR 913,070.87K
MYR 949,790.76K
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 0.97
MYR 1.01
MYR 1.06
MYR 1.10
MYR 1.14
MYR 1.19
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Hup Seng Industries Berhad (5024.KL) Financial Forecast | Equlion
