Valuation Ramssol Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:04 30/06/2026 pm IST			5-day change	1st Jan Change
0.6800 ^MYR	-0.73%		+1.49%	-31.31%

04/06	Ramssol Unit to Buy Stakes in Two Firms Worth MYR14 Million	MT
03/06	Ramssol Group Berhad entered into conditional share sale agreement to acquire 60% stake in INNIO Holding Sdn Bhd from Kong Chin Meng for MYR 13.32 million.	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	276.8	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-28.72%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	243.5	218.5	188.3
Change	-	-39.76%	11.24%	103.48%	55.12%	-34.66%	-10.26%	-13.82%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	9.58x	7.7x	6.82x
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	2.63x	2.12x	1.88x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.31x	1.67x	1.28x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	5.47x	3.93x	3x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	5.93x	4.25x	3.23x
EV / FCF	-	22.3x	143x	33.4x	-	13.8x	8.74x	6.22x
FCF Yield	-	4.48%	0.7%	2.99%	-	7.23%	11.4%	16.1%
Dividend per Share ²	-	-	-	0.0028	-	0.005	0.005	0.005
Rate of return	-	-	-	0.39%	-	0.73%	0.73%	0.73%
EPS ²	0.0307	0.0186	0.025	0.0285	0.0455	0.0715	0.089	0.1005
Distribution rate	-	-	-	9.82%	-	6.99%	5.62%	4.98%
Net sales ¹	-	27.83	30.55	61.65	77.62	105.2	130.6	147.6
EBITDA ¹	-	4.995	10.05	20.37	33.72	44.5	55.65	62.7
EBIT ¹	-	4.103	8.35	17.58	26.98	41.05	51.4	58.35
Net income ¹	6.838	4.185	6.564	13.51	19.33	27.85	34.75	39.3
Net Debt ¹	-	-1.363	-3.118	-16.31	-15.66	-33.3	-58.3	-88.5
Reference price ²	0.7900	0.4400	0.3800	0.7250	0.9900	0.6850	0.6850	0.6850
Nbr of stocks (in thousands)	2,23,052	2,44,357	3,18,964	3,53,920	3,92,305	4,04,159	-	-
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	9.58x	2.31x	5.47x	0.73%	6.8Cr
BENEFIT SYSTEMS S.A.	18.2x	2.93x	9.77x	2.61%	421.07Cr
INSPERITY, INC.	48.23x	0.16x	5.81x	0.56%	162.6Cr
UPWORK INC.	8.07x	0.93x	2.84x	-.--%	102.64Cr
GRUPA PRACUJ S.A.	11.2x	3.35x	7.51x	7.05%	81Cr
SAUDI MANPOWER SOLUTIONS COMPANY	13.09x	0.95x	9.01x	5.71%	66Cr
TEAMLEASE SERVICES LIMITED	17.54x	0.18x	12.93x	-	26Cr
RENRUI HUMAN RESOURCES TECHNOLOGY HOLDINGS LIMITED	4.79x	-	-	-	7.34Cr
Average	16.34x	1.54x	7.62x	2.78%	109.14Cr
Weighted average by Cap.	21.37x	1.97x	8.00x	2.55%