Valuation Ramssol Group

Stocks

Market Closed - BURSA MALAYSIA 09:50:03 21/09/2026 BST			5-day change	1st Jan Change
0.7800 ^MYR	-0.64%		-3.11%	-21.21%

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	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	282.2	254.3	217.4
Change	-	-39.76%	11.24%	103.48%	55.12%	-24.27%	-9.89%	-14.51%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.3x	8.43x	7.72x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.4x	0.84x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.73x	2.02x	1.97x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.45x	1.63x	1.36x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	6.03x	4.15x	3.24x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	6.51x	4.45x	3.47x
EV / FCF	-	22.3x	143x	33.4x	-	16.3x	9.12x	5.89x
FCF Yield	-	4.48%	0.7%	2.99%	-	6.13%	11%	17%
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	0.076	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	-	-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	0.7800	0.7800	0.7800
Nbr of stocks (in thousands)	223,052	244,357	318,964	353,920	392,305	404,159	-	-
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	10.33x	2.47x	6.07x	0.64%	77.75M
BENEFIT SYSTEMS S.A.	18.55x	3.39x	10.68x	1.95%	4.45B
INSPERITY, INC.	48.72x	0.2x	6.96x	-.--%	1.92B
UPWORK INC.	10.17x	1.07x	3.45x	-.--%	1.04B
GRUPA PRACUJ S.A.	14.54x	4.41x	9.67x	5.55%	1.04B
SAUDI MANPOWER SOLUTIONS COMPANY	11.73x	0.83x	7.94x	6.37%	593M
TEAMLEASE SERVICES LIMITED	13.75x	0.14x	10x	-	213M
Average	18.26x	1.79x	7.83x	2.42%	1.33B
Weighted average by Cap.	22.77x	2.34x	8.77x	2%