Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 10:18:46 28/07/2026 +03			5-day change	1st Jan Change
0.7750 ^MYR	-0.64%		-1.90%	-21.72%

07-20	Rams Fintech Sdn. Bhd. Enters into Memorandum of Agreement with Ambank (M) Berhad	CI
07-20	Ramssol Group Berhad acquired 60% stake in INNIO Holding Sdn Bhd from Kong Chin Meng for MYR 13.32 million.	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	315.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-18.83%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	282.1	255.4	221.2
Change	-	-39.76%	11.24%	103.48%	55.12%	-24.3%	-9.46%	-13.39%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.6x	8.3x	7.57x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.3x	0.79x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.85x	2.16x	2.09x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.55x	1.75x	1.47x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	6.19x	4.4x	3.46x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	7.37x	5.41x	3.71x
EV / FCF	-	22.3x	143x	33.4x	-	16.2x	9.57x	6.49x
FCF Yield	-	4.48%	0.7%	2.99%	-	6.17%	10.5%	15.4%
Dividend per Share ²	-	-	-	0.0028	-	0.005	0.005	0.005
Rate of return	-	-	-	0.39%	-	0.64%	0.64%	0.64%
EPS ²	0.0307	0.0186	0.025	0.0285	0.0455	0.0735	0.094	0.103
Distribution rate	-	-	-	9.82%	-	6.8%	5.32%	4.85%
Net sales ¹	-	27.83	30.55	61.65	77.62	110.6	146.2	150.6
EBITDA ¹	-	4.995	10.05	20.37	33.72	45.6	58.1	63.95
EBIT ¹	-	4.103	8.35	17.58	26.98	38.3	47.2	59.6
Net income ¹	6.838	4.185	6.564	13.51	19.33	28.65	36.6	40.25
Net Debt ¹	-	-1.363	-3.118	-16.31	-15.66	-33.1	-59.8	-94
Reference price ²	0.7900	0.4400	0.3800	0.7250	0.9900	0.7800	0.7800	0.7800
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	10.61x	2.55x	6.19x	0.64%	77.15M
BENEFIT SYSTEMS S.A.	19.91x	3.54x	11.03x	2.29%	4.55B
INSPERITY, INC.	56.89x	0.21x	7.31x	0.48%	1.92B
UPWORK INC.	9.05x	1.08x	3.31x	-.--%	1.14B
GRUPA PRACUJ S.A.	13x	3.86x	8.66x	6.07%	927M
SAUDI MANPOWER SOLUTIONS COMPANY	13.16x	0.95x	9.06x	5.68%	666M
TEAMLEASE SERVICES LIMITED	15.69x	0.15x	11.34x	-	226M
RENRUI HUMAN RESOURCES TECHNOLOGY HOLDINGS LIMITED	3.81x	-	-	-	58.37M
Average	17.77x	1.76x	8.13x	2.53%	1.2B
Weighted average by Cap.	24.61x	2.33x	8.95x	2.24%