Wasco Greenergy Berhad (5343.KL)

Malaysia · Energy · MYR

Key financials

ROE: 10.74%; 2025 (actual)
ROA: 6.49%; 2025 (actual)
Gross Margin: 29.23%; 2025 (actual)
Net Margin: 8.52%; 2025 (actual)
Total Assets: MYR 386,707.00K; 2025 (actual)
Net Income: MYR 22,717.00K; 2025 (actual)
Valuation: MYR 368,200.00K; 2025 (actual)
Stock Price: MYR 0.74; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	10.74%	8.3%	7.88%	7.35%	6.91%	6.63%
Sector average	9.66%	-19.96%	4.22%	11.29%	6.2%	18.02%
ROA	6.49%	5.82%	5.63%	5.35%	5.12%	4.98%
Sector average	5.23%	6.3%	5.41%	4.41%	3.65%	3.21%
Gross Margin	29.23%	29.23%	29.23%	29.23%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for Wasco Greenergy Berhad? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	8.52%	8.44%	8.58%	8.52%	8.49%	8.58%
Sector average	7.61%	34.6%	34.26%	33.87%	33.04%	32.6%

Total Assets	MYR 386,707.00K	MYR 412,531.12K	MYR 437,448.42K	MYR 462,575.22K	MYR 488,028.01K	MYR 514,186.96K
Sector average	MYR 11,431,413.47K	MYR 11,840,324.81K	MYR 12,314,527.97K	MYR 12,790,920.64K	MYR 13,260,892.11K	MYR 13,773,703.27K

Net Income	MYR 22,717.00K	MYR 23,253.42K	MYR 23,933.87K	MYR 24,071.91K	MYR 24,324.02K	MYR 24,953.62K
Sector average	MYR 353,260.26K	MYR 439,820.55K	MYR 440,351.49K	MYR 441,422.87K	MYR 430,116.60K	MYR 456,132.65K

Valuation	MYR 368,200.00K	MYR 382,460.32K	MYR 397,400.81K	MYR 413,101.60K	MYR 429,587.99K	MYR 446,864.23K
Sector average	MYR 61,364.72K	MYR 5,325,426.95K	MYR 5,519,727.11K	MYR 5,735,315.15K	MYR 5,968,138.26K	MYR 6,202,663.12K

Stock Price	MYR 0.74	MYR 0.76	MYR 0.79	MYR 0.83	MYR 0.86	MYR 0.89
Sector average	MYR 0.74	MYR 2.13	MYR 2.20	MYR 2.29	MYR 2.39	MYR 2.48