Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA 12:34:50 29/09/2026 pm IST			5-day change	1st Jan Change
0.7650 ^MYR	0.00%		-1.29%	-22.73%

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	309.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-20.39%	-	-
Enterprise Value (EV) ¹	176.2	106.2	118.1	240.3	372.7	276.2	248.3	211.4
Change	-	-39.76%	11.24%	103.48%	55.12%	-25.9%	-10.1%	-14.86%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.1x	8.27x	7.57x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.4x	0.82x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.68x	1.98x	1.93x
EV / Revenue	-	3.81x	3.87x	3.9x	4.8x	2.4x	1.59x	1.32x
EV / EBITDA	-	21.3x	11.8x	11.8x	11.1x	5.9x	4.05x	3.15x
EV / EBIT	-	25.9x	14.1x	13.7x	13.8x	6.37x	4.35x	3.37x
EV / FCF	-	22.3x	143x	33.4x	-	16x	8.9x	5.73x
FCF Yield	-	4.48%	0.7%	2.99%	-	6.26%	11.2%	17.5%
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	0.7650	0.7650	0.7650
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	10.07x	2.4x	5.9x	0.65%	7.57Cr
BENEFIT SYSTEMS S.A.	18.5x	3.38x	10.65x	1.95%	439.48Cr
INSPERITY, INC.	45.43x	0.18x	6.32x	-.--%	179.17Cr
GRUPA PRACUJ S.A.	14.49x	4.4x	9.64x	5.57%	102.3Cr
UPWORK INC.	9.83x	1.02x	3.3x	-.--%	100.71Cr
SAUDI MANPOWER SOLUTIONS COMPANY	11.66x	0.83x	7.89x	6.41%	59Cr
TEAMLEASE SERVICES LIMITED	12.86x	0.13x	9.24x	-	20Cr
Average	17.55x	1.76x	7.56x	2.43%	129.74Cr
Weighted average by Cap.	21.76x	2.36x	8.62x	2.04%