Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
21.5%
20.19%
18.39%
16.58%
15.39%
14.16%
13.21%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
16.9%
15.39%
14.34%
13.29%
12.54%
11.7%
11.04%
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 Panda Eco System Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
43.56%
37.7%
37.7%
37.7%
37.7%
37.7%
37.7%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
21.06%
17.84%
17.9%
17.91%
17.91%
17.92%
17.93%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 63,894.95K
MYR 65,411.00K
MYR 75,734.61K
MYR 87,713.82K
MYR 100,995.38K
MYR 114,783.66K
MYR 129,580.10K
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 9,220.53K
MYR 9,947.88K
MYR 10,117.08K
MYR 10,862.47K
MYR 11,831.82K
MYR 12,618.05K
MYR 13,490.78K
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 151,735.73K
MYR 157,789.44K
MYR 164,099.43K
MYR 170,664.85K
MYR 177,512.22K
MYR 184,651.02K
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 0.22
MYR 0.23
MYR 0.24
MYR 0.25
MYR 0.26
MYR 0.27
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Panda Eco System Berhad (0290.KL) Financial Forecast | Equlion
