Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
9.64%
17.4%
17.14%
17.97%
18.03%
17.01%
15.07%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.11%
15.96%
15.46%
16.24%
16.27%
15.39%
13.74%
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 Solar District Cooling Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
50.69%
42.12%
42.12%
42.12%
42.12%
42.12%
42.12%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
21.64%
19.1%
19.1%
19.1%
19.1%
19.11%
19.11%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 66,446.06K
MYR 69,764.00K
MYR 82,048.04K
MYR 98,595.62K
MYR 118,122.43K
MYR 139,335.58K
MYR 160,438.91K
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 6,026.14K
MYR 10,871.15K
MYR 11,732.81K
MYR 14,669.22K
MYR 17,631.99K
MYR 19,817.10K
MYR 20,601.35K
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 230,983.24K
MYR 240,456.70K
MYR 250,203.02K
MYR 260,241.62K
MYR 270,645.58K
MYR 281,529.82K
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 0.54
MYR 0.57
MYR 0.59
MYR 0.61
MYR 0.64
MYR 0.66
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Solar District Cooling Group Berhad (0321.KL) Financial Forecast | Equlion
