Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
19.14%
15.89%
13.68%
11.93%
10.61%
9.71%
8.94%
Sector average
-
-19.96%
4.22%
11.29%
6.2%
18.02%
7.92%
ROA
12.32%
10.6%
9.41%
8.51%
7.8%
7.31%
6.87%
Sector average
-
6.3%
5.41%
4.41%
3.65%
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 Keyfield International Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.21%
2.61%
Gross Margin
42.94%
26.32%
26.32%
26.32%
26.32%
26.32%
26.32%
Sector average
-
30.97%
30.97%
30.97%
30.97%
30.97%
31.44%
Net Margin
33.2%
37.04%
34.57%
33.81%
33.22%
33%
32.89%
Sector average
-
34.6%
34.26%
33.87%
33.04%
32.6%
33.84%
Total Assets
MYR 1,182,585.00K
MYR 1,212,940.00K
MYR 1,334,876.50K
MYR 1,455,793.34K
MYR 1,576,320.53K
MYR 1,699,509.73K
MYR 1,823,242.63K
Sector average
-
MYR 11,840,324.81K
MYR 12,314,527.97K
MYR 12,790,920.64K
MYR 13,260,892.11K
MYR 13,773,703.27K
MYR 14,898,843.35K
Net Income
MYR 142,920.00K
MYR 127,007.39K
MYR 119,933.80K
MYR 118,762.64K
MYR 118,216.51K
MYR 119,743.30K
MYR 121,078.32K
Sector average
-
MYR 439,820.55K
MYR 440,351.49K
MYR 441,422.87K
MYR 430,116.60K
MYR 456,132.65K
MYR 481,274.61K
Valuation
-
MYR 1,166,076.37K
MYR 1,210,812.29K
MYR 1,257,951.54K
MYR 1,307,565.29K
MYR 1,359,648.45K
MYR 1,414,327.83K
Sector average
-
MYR 5,325,426.95K
MYR 5,519,727.11K
MYR 5,735,315.15K
MYR 5,968,138.26K
MYR 6,202,663.12K
MYR 6,656,421.88K
Stock Price
-
MYR 1.44
MYR 1.50
MYR 1.56
MYR 1.62
MYR 1.68
MYR 1.75
Sector average
-
MYR 2.13
MYR 2.20
MYR 2.29
MYR 2.39
MYR 2.48
MYR 2.61
Keyfield International Berhad (5321.KL) Financial Forecast | Equlion
