Valuation Ramssol Group

Stocks

Market Closed - BURSA MALAYSIA 11:52:56 11/09/2026 +03			5-day change	1st Jan Change
0.8050 ^MYR	+1.26%		+4.55%	-18.69%

09-03	Ramssol's Arm Signs Pacts Worth MTW23 Million with Linear Channel for AI, Device Services	MT
09-02	Ramssol Group Berhad, Rams Aitech Sdn. Bhd. And Linear Channel Sdn. Bhd. Enter Memorandum Of Agreement For Supply And Provision Of Information Technology Devices, Artificial Intelligence Software Solutions And Device Monitoring Software	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	176.2	107.5	121.2	256.6	388.4	321.3	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-17.27%	-	-
Enterprise Value (EV)	176.2	106.2	118.1	240.3	372.7	321.3	321.3	321.3
Change	-	-39.76%	11.24%	103.48%	55.12%	-13.79%	0%	0%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.5x	8.59x	7.87x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.4x	0.86x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.79x	2.06x	2x
EV / Revenue	-	0x	0x	0x	0x	2.79x	2.06x	2x
EV / EBITDA	-	0x	0x	0x	0x	6.87x	5.24x	4.79x
EV / EBIT	-	0x	0x	0x	0x	7.41x	5.63x	5.12x
EV / FCF	-	0x	0x	0x	-	18.6x	11.5x	8.71x
FCF Yield	-	4.43%	0.68%	2.8%	-	5.38%	8.68%	11.5%
Dividend per Share ²	-	-	-	0.0028	-	0.005	0.005	0.005
Rate of return	-	-	-	0.39%	-	0.63%	0.63%	0.63%
EPS ²	0.0307	0.0186	0.025	0.0285	0.0455	0.076	0.0925	0.101
Distribution rate	-	-	-	9.82%	-	6.58%	5.41%	4.95%
Net sales ¹	-	27.83	30.55	61.65	77.62	115.3	155.8	160.4
EBITDA ¹	-	4.995	10.05	20.37	33.72	46.8	61.35	67.1
EBIT ¹	-	4.103	8.35	17.58	26.98	43.35	57.1	62.7
Net income ¹	6.838	4.185	6.564	13.51	19.33	29.6	39.1	42.7
Net Debt	-	-1.363	-3.118	-16.31	-15.66	-	-	-
Reference price ²	0.7900	0.4400	0.3800	0.7250	0.9900	0.7950	0.7950	0.7950
Nbr of stocks (in thousands)	223,052	244,357	318,964	353,920	392,305	404,159	-	-
Announcement Date	2/25/22 A	2/24/23 A	2/28/24 A	2/27/25 A	2/27/26 A	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAMSSOL GROUP	10.46x	-	-	0.63%	79.02M
BENEFIT SYSTEMS S.A.	18.62x	3.4x	10.71x	1.94%	4.58B
INSPERITY, INC.	48.25x	0.2x	6.87x	-.--%	1.9B
UPWORK INC.	10.24x	1.08x	3.49x	-.--%	1.05B
GRUPA PRACUJ S.A.	14.14x	4.28x	9.39x	5.71%	1.03B
SAUDI MANPOWER SOLUTIONS COMPANY	11.94x	0.85x	8.11x	6.26%	604M
TEAMLEASE SERVICES LIMITED	14.03x	0.14x	10.3x	-	220M
Average	18.24x	1.66x	8.15x	2.42%	1.35B
Weighted average by Cap.	22.56x	2.35x	8.80x	2.01%