Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
16.56%
15.85%
14.33%
12.74%
11.89%
11.43%
10.89%
Sector average
-
-4.22%
-5.41%
-4.43%
6.95%
-2.7%
42.31%
ROA
8.23%
8.34%
7.95%
7.5%
7.32%
7.3%
7.19%
Sector average
-
-0.27%
-1.24%
-2.07%
-2.69%
-2.42%
-4.02%
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 Telekom Malaysia Berhad? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
99.49%
100%
100%
100%
100%
100%
100%
Sector average
-
36.77%
36.77%
36.77%
36.77%
36.59%
37.94%
Net Margin
14.43%
13.19%
13.28%
13.14%
13.11%
13.33%
13.29%
Sector average
-
-4.84%
-4.31%
-4.33%
-4.49%
-3.15%
-2.4%
Total Assets
MYR 20,459.20M
MYR 19,291.60M
MYR 20,773.05M
MYR 22,461.99M
MYR 24,313.90M
MYR 26,317.29M
MYR 28,471.61M
Sector average
-
MYR 1,442.11M
MYR 1,524.33M
MYR 1,609.01M
MYR 1,707.96M
MYR 1,856.51M
MYR 2,264.39M
Net Income
MYR 1,713.00M
MYR 1,657.60M
MYR 1,593.14M
MYR 1,621.65M
MYR 1,711.95M
MYR 1,848.18M
MYR 1,969.24M
Sector average
-
MYR 53.61M
MYR 58.27M
MYR 59.67M
MYR 63.39M
MYR 73.19M
MYR 89.00M
Valuation
-
MYR 29,601.24M
MYR 30,771.52M
MYR 31,998.81M
MYR 33,280.40M
MYR 34,615.09M
MYR 36,007.17M
Sector average
-
MYR 1,670.80M
MYR 1,730.47M
MYR 1,800.52M
MYR 1,875.10M
MYR 2,001.16M
MYR 2,231.87M
Stock Price
-
MYR 7.71
MYR 8.02
MYR 8.34
MYR 8.67
MYR 9.02
MYR 9.38
Sector average
-
MYR 1.02
MYR 1.05
MYR 1.10
MYR 1.14
MYR 1.21
MYR 1.36
Telekom Malaysia Berhad (4863.KL) Financial Forecast | Equlion
