Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA 12:29:43 2026-09-10 am EDT			5-day change	1st Jan Change
0.7900 ^MYR	+1.94%		+2.60%	-20.20%

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)	176.2	106.2	118.1	240.3	372.7	313.2	313.2	313.2
Change	-	-39.76%	11.24%	103.48%	55.12%	-15.96%	0%	0%
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	-	0x	0x	0x	0x	2.72x	2.01x	1.95x
EV / EBITDA	-	0x	0x	0x	0x	6.69x	5.11x	4.67x
EV / EBIT	-	0x	0x	0x	0x	7.23x	5.49x	5x
EV / FCF	-	0x	0x	0x	-	18.1x	11.2x	8.49x
FCF Yield	-	4.43%	0.68%	2.8%	-	5.52%	8.91%	11.8%
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	-	-1.363	-3.118	-16.31	-15.66	-	-	-
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	-	-	0.65%	76.96M
BENEFIT SYSTEMS S.A.	18.73x	3.42x	10.77x	1.93%	4.61B
INSPERITY, INC.	48.69x	0.2x	6.96x	-.--%	1.92B
GRUPA PRACUJ S.A.	14.19x	4.3x	9.43x	5.69%	1.04B
UPWORK INC.	10.04x	1.05x	3.39x	-.--%	1.03B
SAUDI MANPOWER SOLUTIONS COMPANY	11.81x	0.84x	8.01x	6.33%	598M
TEAMLEASE SERVICES LIMITED	14.34x	0.15x	10.57x	-	226M
Average	18.28x	1.66x	8.19x	2.43%	1.36B
Weighted average by Cap.	22.74x	2.36x	8.86x	2.01%