Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
11.16%
9.28%
9.42%
10.49%
11.17%
11.59%
10.71%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
6.5%
5.76%
5.99%
6.84%
7.26%
7.52%
7.28%
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 Mulpha International Bhd? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
53.8%
100%
100%
100%
100%
100%
100%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
25.08%
17.21%
18.02%
18.08%
18.25%
18.85%
18.74%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 6,077,000.00K
MYR 6,411,940.00K
MYR 6,830,695.58K
MYR 7,453,350.12K
MYR 8,521,706.56K
MYR 9,413,241.58K
MYR 9,727,696.45K
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 399,000.00K
MYR 359,685.12K
MYR 396,827.06K
MYR 488,442.24K
MYR 579,780.70K
MYR 674,075.00K
MYR 696,474.89K
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 897,102.21K
MYR 933,900.33K
MYR 971,816.06K
MYR 1,010,933.61K
MYR 1,051,316.56K
MYR 1,093,596.12K
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 2.93
MYR 3.05
MYR 3.17
MYR 3.30
MYR 3.43
MYR 3.57
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Mulpha International Bhd (3905.KL) Financial Forecast | Equlion
