Valuation Ramssol Group

Stocks

Market Closed - BURSA MALAYSIA 08:59:30 27/10/2026 GMT			5-day change	1st Jan Change
0.7750 ^MYR	+1.97%		+0.65%	-21.72%

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	325.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-16.27%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	292.2	264.3	227.4
Change	-	-39.76%	11.24%	103.48%	55.12%	-21.61%	-9.55%	-13.96%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.2x	8.38x	7.67x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.4x	0.83x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.83x	2.08x	2.03x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.54x	1.69x	1.42x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	6.24x	4.31x	3.39x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	6.74x	4.63x	3.63x
EV / FCF	-	22.3x	143x	33.4x	-	16.9x	9.47x	6.16x
FCF Yield	-	4.48%	0.7%	2.99%	-	5.92%	10.6%	16.2%
Dividend per Share ²	-	-	-	0.0028	-	0.005	0.005	0.005
Rate of return	-	-	-	0.39%	-	0.65%	0.65%	0.65%
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	156	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	-	-1.363	-3.118	-16.31	-15.66	-33	-60.9	-97.8
Reference price ²	0.7900	0.4400	0.3800	0.7250	0.9900	0.7750	0.7750	0.7750
Nbr of stocks (in thousands)	223,052	244,357	318,964	353,920	392,305	419,587	-	-
Announcement Date	25/02/22	24/02/23	28/02/24	27/02/25	27/02/26	-	-	-

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	10x	2.49x	6.11x	0.66%	78.02M
RECRUIT HOLDINGS CO., LTD.	34.1x	6.05x	23.14x	0.14%	168B
AUTOMATIC DATA PROCESSING, INC.	24.6x	5.05x	16.85x	2.38%	119B
PAYCHEX, INC.	21.03x	6.45x	13.7x	4.2%	41.19B
RANDSTAD N.V.	19.6x	0.36x	9.18x	4.06%	7.9B
KANZHUN LIMITED	10.96x	3.53x	7.73x	1.53%	7.44B
BENEFIT SYSTEMS S.A.	20.77x	3.87x	12.25x	1.68%	4.99B
ADECCO GROUP AG	13.03x	0.28x	7.44x	4.19%	4.85B
ROBERT HALF INC.	34.13x	0.79x	16.41x	5.26%	4.53B
KORN FERRY	14.26x	1.24x	7.2x	2.82%	4.3B
Average	20.25x	3.01x	12.00x	2.69%	36.3B
Weighted average by Cap.	28.00x	5.36x	18.75x	1.62%