Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
11.38%
24.13%
22.54%
18.05%
14.93%
12.84%
10.91%
Sector average
-
2.25%
-0.8%
8.05%
-3.21%
8.68%
2.3%
ROA
5.7%
11.24%
10.77%
9.52%
8.49%
7.74%
6.9%
Sector average
-
1.11%
0.67%
0.11%
-0.28%
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 Malaysia Smelting Corporation Berhad? It covers the balance sheet, income statement and Equlion model projections.
-0.48%
-0.73%
Gross Margin
13.07%
100%
100%
100%
100%
100%
100%
Sector average
-
29.22%
29.22%
29.22%
29.22%
29.37%
31.29%
Net Margin
4.66%
6.39%
6.53%
6.44%
6.39%
6.47%
6.4%
Sector average
-
-7.34%
-6.75%
-6.79%
-6.9%
-6.8%
-6.75%
Total Assets
MYR 1,511,043.00K
MYR 1,663,150.00K
MYR 1,860,319.96K
MYR 2,044,639.38K
MYR 2,222,519.85K
MYR 2,396,620.18K
MYR 2,561,921.54K
Sector average
-
MYR 1,714,779.32K
MYR 1,772,883.78K
MYR 1,806,545.52K
MYR 1,836,103.89K
MYR 1,878,374.26K
MYR 1,849,466.04K
Net Income
MYR 81,974.00K
MYR 178,362.46K
MYR 189,725.06K
MYR 185,787.74K
MYR 181,071.35K
MYR 178,850.72K
MYR 171,129.71K
Sector average
-
MYR 27,736.86K
MYR 35,981.87K
MYR 32,933.18K
MYR 30,271.87K
MYR 30,900.28K
MYR 42,873.78K
Valuation
-
MYR 1,293,768.00K
MYR 1,342,411.67K
MYR 1,393,816.41K
MYR 1,448,134.01K
MYR 1,505,377.85K
MYR 1,565,917.86K
Sector average
-
MYR 1,373,347.85K
MYR 947,302.78K
MYR 862,599.42K
MYR 1,033,113.69K
MYR 1,035,695.29K
MYR 1,421,341.44K
Stock Price
-
MYR 1.54
MYR 1.60
MYR 1.66
MYR 1.72
MYR 1.79
MYR 1.86
Sector average
-
MYR 0.68
MYR 0.67
MYR 0.69
MYR 0.71
MYR 0.73
MYR 0.81
Malaysia Smelting Corporation Berhad (5916.KL) Financial Forecast | Equlion
