Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
9.18%
9.25%
9.49%
9%
8.52%
8.63%
7.94%
Sector average
-
7.09%
-7.44%
6.92%
5.4%
4.2%
3.65%
ROA
5.03%
5.08%
5.31%
5.23%
5.11%
5.34%
5.06%
Sector average
-
2.5%
2.43%
2.29%
2.12%
Amounts in MYR (millions); 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 Sunway Real Estate Investment Trust? It covers the balance sheet, income statement and Equlion model projections.
2.5%
3.11%
Gross Margin
66.43%
66.72%
66.72%
66.72%
66.72%
66.72%
66.72%
Sector average
-
42.04%
42.03%
42.03%
42.03%
42.82%
42.61%
Net Margin
62.07%
60.68%
62.55%
59.85%
58.63%
62.13%
60.71%
Total Assets
MYR 10,662.99M
MYR 10,802.40M
MYR 11,416.76M
MYR 12,075.17M
MYR 12,740.44M
MYR 13,464.78M
MYR 14,177.84M
Sector average
-
MYR 3,465.33M
MYR 3,697.09M
MYR 3,942.04M
MYR 4,176.71M
MYR 4,423.52M
MYR 4,690.61M
Net Income
MYR 539.36M
MYR 545.65M
MYR 590.27M
MYR 613.91M
MYR 634.56M
MYR 700.18M
MYR 699.39M
Sector average
-
MYR 130.36M
MYR 149.84M
MYR 159.25M
MYR 164.95M
MYR 179.12M
MYR 184.13M
Valuation
-
MYR 7,541.08M
MYR 7,837.35M
MYR 8,147.28M
MYR 8,471.74M
MYR 8,808.63M
MYR 9,162.88M
Sector average
-
MYR 1,446.10M
MYR 1,523.71M
MYR 1,583.46M
MYR 1,646.95M
MYR 1,728.11M
MYR 1,667.91M
Stock Price
-
MYR 2.20
MYR 2.29
MYR 2.38
MYR 2.47
MYR 2.57
MYR 2.68
Sector average
-
MYR 0.85
MYR 0.90
MYR 0.93
MYR 0.97
MYR 1.02
MYR 1.03
Sunway Real Estate Investment Trust (5176.KL) Financial Forecast | Equlion
