Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.6%
10.03%
9.59%
10.59%
11.38%
11.42%
10.63%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
9.23%
8.86%
8.73%
9.67%
10.37%
10.42%
9.75%
Sector average
-
4.3%
2.97%
2.89%
2.8%
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 United U-LI Corporation Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
41.22%
44.91%
44.91%
44.91%
44.91%
44.91%
44.91%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
15.76%
17.13%
17.33%
17.33%
17.35%
17.4%
17.39%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 482.78M
MYR 471.93M
MYR 515.23M
MYR 573.92M
MYR 643.66M
MYR 719.57M
MYR 795.15M
Sector average
-
MYR 2,057.26M
MYR 2,205.95M
MYR 2,478.11M
MYR 2,809.98M
MYR 3,128.34M
MYR 3,541.71M
Net Income
MYR 42.81M
MYR 42.30M
MYR 43.10M
MYR 52.65M
MYR 63.14M
MYR 71.03M
MYR 73.81M
Sector average
-
MYR 107.56M
MYR 114.03M
MYR 133.42M
MYR 151.81M
MYR 168.40M
MYR 176.63M
Valuation
-
MYR 331.77M
MYR 345.35M
MYR 359.34M
MYR 373.76M
MYR 388.70M
MYR 404.33M
Sector average
-
MYR 1,597.02M
MYR 1,655.18M
MYR 1,722.24M
MYR 1,796.88M
MYR 1,878.25M
MYR 1,494.72M
Stock Price
-
MYR 1.52
MYR 1.59
MYR 1.65
MYR 1.72
MYR 1.78
MYR 1.86
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
United U-LI Corporation Berhad (7133.KL) Financial Forecast | Equlion
