Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
19.05%
21.05%
19.45%
19.75%
19.49%
18.5%
16.06%
Sector average
-
11.14%
4.77%
6.23%
5.49%
12.81%
42.42%
ROA
10.47%
10.1%
9.42%
10.11%
10.11%
10%
9.56%
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 Well Chip Group Berhad? It covers the balance sheet, income statement and Equlion model projections.
2.68%
2.08%
Gross Margin
58.42%
62.14%
62.14%
62.14%
62.14%
62.14%
62.14%
Sector average
-
36.85%
37%
37%
37%
37.18%
38.52%
Net Margin
31.88%
34.13%
34.78%
34.03%
33.78%
34.4%
34.11%
Sector average
-
3.62%
-8.4%
-7.24%
-6.24%
-5.37%
-6%
Total Assets
MYR 960,812.96K
MYR 1,098,665.00K
MYR 1,209,830.16K
MYR 1,449,986.69K
MYR 1,744,939.48K
MYR 1,960,534.76K
MYR 2,036,147.15K
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 86,145.94K
MYR 103,955.59K
MYR 108,683.97K
MYR 134,402.21K
MYR 161,450.03K
MYR 185,295.57K
MYR 191,035.41K
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 925,363.79K
MYR 963,322.14K
MYR 1,002,416.52K
MYR 1,042,693.97K
MYR 1,084,333.73K
MYR 1,127,941.10K
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 1.52
MYR 1.58
MYR 1.64
MYR 1.71
MYR 1.78
MYR 1.85
Sector average
-
MYR 1.47
MYR 1.52
MYR 1.58
MYR 1.65
MYR 1.72
MYR 1.51
Well Chip Group Berhad (5325.KL) Financial Forecast | Equlion
