Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA 02:59:55 2026-09-18 am EDT			5-day change	1st Jan Change
0.7850 ^MYR	+1.29%		-2.48%	-20.71%

Sep. 02	Ramssol's Arm Signs Pacts Worth MTW23 Million with Linear Channel for AI, Device Services	MT
Sep. 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	313.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-19.35%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	280.2	252.3	215.4
Change	-	-39.76%	11.24%	103.48%	55.12%	-24.82%	-9.96%	-14.62%
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	2.72x	2.01x	1.95x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.43x	1.62x	1.34x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	5.99x	4.11x	3.21x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	6.46x	4.42x	3.44x
EV / FCF	-	22.3x	143x	33.4x	-	16.2x	9.04x	5.84x
FCF Yield	-	4.48%	0.7%	2.99%	-	6.17%	11.1%	17.1%
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	115.3	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	0.7750	0.7750	0.7750
Nbr of stocks (in thousands)	223,052	244,357	318,964	353,920	392,305	404,159	-	-
Announcement Date	2/25/22	2/24/23	2/28/24	2/27/25	2/27/26	-	-	-

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	10.2x	2.43x	5.99x	0.65%	76.43M
BENEFIT SYSTEMS S.A.	18.37x	3.36x	10.59x	1.97%	4.42B
INSPERITY, INC.	48.39x	0.2x	6.9x	-.--%	1.91B
UPWORK INC.	10.37x	1.1x	3.54x	-.--%	1.06B
GRUPA PRACUJ S.A.	14.19x	4.3x	9.43x	5.69%	1.01B
SAUDI MANPOWER SOLUTIONS COMPANY	11.92x	0.85x	8.09x	6.27%	603M
TEAMLEASE SERVICES LIMITED	13.84x	0.14x	10.07x	-	215M
Average	18.18x	1.77x	7.80x	2.43%	1.33B
Weighted average by Cap.	22.57x	2.31x	8.69x	2.01%