Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:23:24 2026-08-06 am EDT			5-day change	1st Jan Change
0.7700 ^MYR	-2.53%		+0.65%	-22.22%

Jul. 29	Ramssol Unit, CTOS Data Systems to Distribute, Promote EWA Platform	MT
Jul. 28	Rams Fintech Sdn. Bhd. And CTOS Data Systems Sdn. Bhd. Enter Memorandum Of Agreement For Referral And Distribution Arrangement	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	319.3	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-17.79%	-	-
Enterprise Value (EV)	176.2	106.2	118.1	240.3	372.7	319.3	319.3	319.3
Change	-	-39.76%	11.24%	103.48%	55.12%	-14.34%	0%	0%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.4x	7.98x	7.05x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.3x	0.5x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.73x	1.93x	1.9x
EV / Revenue	-	0x	0x	0x	0x	2.73x	1.93x	1.9x
EV / EBITDA	-	0x	0x	0x	0x	6.5x	4.99x	4.37x
EV / EBIT	-	-	-	-	-	-	-	4,607,299x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
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	0.099	0.112
Distribution rate	-	-	-	9.82%	-	6.58%	5.05%	4.46%
Net sales ¹	-	27.83	30.55	61.65	77.62	116.9	165.8	168
EBITDA ¹	-	4.995	10.05	20.37	33.72	49.1	64	73
EBIT	-	4.103	8.35	17.58	26.98	-	-	69.3
Net income ¹	6.838	4.185	6.564	13.51	19.33	30.8	40	45.2
Net Debt	-	-1.363	-3.118	-16.31	-15.66	-	-	-
Reference price ²	0.7900	0.4400	0.3800	0.7250	0.9900	0.7900	0.7900	0.7900
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	10.39x	-	-	0.63%	78.01M
BENEFIT SYSTEMS S.A.	20.77x	3.67x	11.44x	2.29%	4.84B
INSPERITY, INC.	49.51x	0.21x	7.12x	-.--%	1.95B
UPWORK INC.	9.37x	1.14x	3.47x	-.--%	1.18B
GRUPA PRACUJ S.A.	13.46x	4x	8.98x	5.86%	979M
SAUDI MANPOWER SOLUTIONS COMPANY	13.64x	0.99x	9.44x	5.48%	690M
TEAMLEASE SERVICES LIMITED	15.17x	0.15x	10.91x	-	221M
RENRUI HUMAN RESOURCES TECHNOLOGY HOLDINGS LIMITED	4.3x	-	-	-	65.79M
Average	17.08x	1.69x	8.56x	2.38%	1.25B
Weighted average by Cap.	23.50x	2.45x	9.23x	2.12%