Valuation Ramssol Group

Stocks

Market Closed - BURSA MALAYSIA 02:29:30 27/10/2026 pm IST			5-day change	1st Jan Change
0.7750 ^MYR	+1.97%		+0.65%	-21.72%

03/09	Ramssol's Arm Signs Pacts Worth MTW23 Million with Linear Channel for AI, Device Services	MT
02/09	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	325.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-16.27%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	292.2	264.3	227.4
Change	-	-39.76%	11.24%	103.48%	55.12%	-21.61%	-9.55%	-13.96%
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	2.83x	2.08x	2.03x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.54x	1.69x	1.42x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	6.24x	4.31x	3.39x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	6.74x	4.63x	3.63x
EV / FCF	-	22.3x	143x	33.4x	-	16.9x	9.47x	6.16x
FCF Yield	-	4.48%	0.7%	2.99%	-	5.92%	10.6%	16.2%
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	156	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)	2,23,052	2,44,357	3,18,964	3,53,920	3,92,305	4,19,587	-	-
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	10x	2.49x	6.11x	0.66%	7.8Cr
RECRUIT HOLDINGS CO., LTD.	34.1x	6.05x	23.14x	0.14%	17TCr
AUTOMATIC DATA PROCESSING, INC.	24.6x	5.05x	16.85x	2.38%	12TCr
PAYCHEX, INC.	21.03x	6.45x	13.7x	4.2%	4.12TCr
RANDSTAD N.V.	19.6x	0.36x	9.18x	4.06%	790.14Cr
KANZHUN LIMITED	10.96x	3.53x	7.73x	1.53%	744.47Cr
BENEFIT SYSTEMS S.A.	20.77x	3.87x	12.25x	1.68%	498.77Cr
ADECCO GROUP AG	13.03x	0.28x	7.44x	4.19%	484.8Cr
ROBERT HALF INC.	34.13x	0.79x	16.41x	5.26%	452.52Cr
KORN FERRY	14.26x	1.24x	7.2x	2.82%	430.2Cr
Average	20.25x	3.01x	12.00x	2.69%	3.63TCr
Weighted average by Cap.	28.00x	5.36x	18.75x	1.62%