Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
20.31%
17.67%
15.95%
14.78%
13.77%
12.94%
Sector average
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
13.83%
12.09%
11.33%
10.81%
10.31%
9.88%
Sector average
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Northern Solar Holdings Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
34.37%
34.37%
34.37%
34.37%
34.37%
34.37%
Sector average
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
13.53%
13.36%
13.45%
13.44%
13.47%
13.53%
Sector average
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 124,020.80K
MYR 141,905.42K
MYR 160,889.40K
MYR 182,024.85K
MYR 204,440.07K
MYR 228,372.67K
Sector average
MYR 1,442,109.12K
MYR 1,524,332.99K
MYR 1,609,009.79K
MYR 1,707,959.12K
MYR 1,856,509.51K
MYR 2,264,393.14K
Net Income
MYR 15,283.31K
MYR 16,070.58K
MYR 17,155.67K
MYR 18,540.32K
MYR 19,919.01K
MYR 21,382.12K
Sector average
MYR 53,614.36K
MYR 58,268.21K
MYR 59,665.22K
MYR 63,394.81K
MYR 73,194.42K
MYR 88,995.51K
Valuation
MYR 241,316.00K
MYR 250,942.14K
MYR 260,982.22K
MYR 271,438.57K
MYR 282,334.63K
MYR 293,688.95K
Sector average
MYR 1,670,798.12K
MYR 1,730,468.55K
MYR 1,800,516.51K
MYR 1,875,098.11K
MYR 2,001,159.35K
MYR 2,231,873.27K
Stock Price
MYR 0.61
MYR 0.63
MYR 0.66
MYR 0.69
MYR 0.71
MYR 0.74
Sector average
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Northern Solar Holdings Berhad (0340.KL) Financial Forecast | Equlion
