Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-22.46%
-22.18%
-26.95%
-42.34%
-90.69%
-
108.35%
Sector average
-
5.37%
4.99%
3.81%
0.37%
-40.36%
13.39%
ROA
-15.02%
-14.32%
-15.39%
-16.92%
-17.92%
-17.91%
-17.95%
Sector average
-
3.23%
3.16%
3.2%
3.32%
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 LKL International Berhad? It covers the balance sheet, income statement and Equlion model projections.
3.29%
3.43%
Gross Margin
18.77%
20.98%
20.98%
20.98%
20.98%
20.98%
20.98%
Sector average
-
46.29%
46.29%
46.29%
46.29%
46.78%
50.34%
Net Margin
-46.86%
-42.98%
-42.14%
-42.38%
-42.17%
-41.32%
-41.43%
Sector average
-
2.37%
2.59%
2.69%
2.79%
2.95%
3.23%
Total Assets
MYR 160,810.13K
MYR 153,508.00K
MYR 148,091.89K
MYR 159,605.21K
MYR 178,024.32K
MYR 193,546.31K
MYR 202,857.28K
Sector average
-
MYR 2,920,165.03K
MYR 3,109,008.51K
MYR 3,342,031.55K
MYR 3,639,749.18K
MYR 3,975,914.61K
MYR 4,522,101.72K
Net Income
-MYR 26,458.28K
-MYR 22,510.66K
-MYR 23,209.17K
-MYR 26,035.34K
-MYR 30,245.08K
-MYR 33,271.34K
-MYR 35,575.57K
Sector average
-
MYR 110,519.76K
MYR 128,588.49K
MYR 144,397.53K
MYR 169,642.76K
MYR 195,282.86K
MYR 227,484.38K
Valuation
-
MYR 13,582.74K
MYR 14,004.21K
MYR 15,709.50K
MYR 18,249.62K
MYR 20,075.64K
MYR 21,465.99K
Sector average
-
MYR 5,741,000.05K
MYR 5,975,939.30K
MYR 6,220,713.55K
MYR 6,476,721.28K
MYR 3,893,306.21K
MYR 4,402,282.24K
Stock Price
-
MYR 0.03
MYR 0.04
MYR 0.04
MYR 0.05
MYR 0.05
MYR 0.06
Sector average
-
MYR 0.88
MYR 0.91
MYR 0.95
MYR 0.99
MYR 1.06
MYR 1.19
LKL International Berhad (0182.KL) Financial Forecast | Equlion
