Valuation Ramssol Group

Stocks

Delayed BURSA MALAYSIA 01:38:58 13/08/26 pm AEST			5-day change	1st Jan Change
0.7700 ^MYR	-1.28%		0.00%	-22.22%

08/08	Ramssol Group Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07/08	Ramssol Group Berhad Announces Resignation of Datuk Wira Tan Chee Seng as Member of Risk Committee, Effective August 7, 2026	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	315.2	-	-
Change	-	-38.98%	12.73%	111.7%	51.36%	-18.83%	-	-
Enterprise Value (EV)	176.2	106.2	118.1	240.3	372.7	315.2	315.2	315.2
Change	-	-39.76%	11.24%	103.48%	55.12%	-15.42%	0%	0%
P/E	25.7x	23.7x	15.2x	25.4x	21.8x	10.3x	9.29x	8.21x
PBR	-	1.76x	1.41x	2.07x	-	-	-	-
PEG	-	-0.6x	0.4x	1.8x	0.4x	0.2x	0.9x	0.6x
Capitalization / Revenue	-	3.86x	3.97x	4.16x	5x	2.7x	1.9x	1.88x
EV / Revenue	-	0x	0x	0x	0x	2.7x	1.9x	1.88x
EV / EBITDA	-	0x	0x	0x	0x	6.42x	4.93x	4.32x
EV / EBIT	-	0x	0x	0x	0x	6.85x	5.2x	4.55x
EV / FCF	-	0x	0x	0x	-	18.1x	11.8x	9.24x
FCF Yield	-	4.43%	0.68%	2.8%	-	5.52%	8.47%	10.8%
Dividend per Share ²	-	-	-	0.0028	-	0.005	0.005	0.005
Rate of return	-	-	-	0.39%	-	0.64%	0.64%	0.64%
EPS ²	0.0307	0.0186	0.025	0.0285	0.0455	0.076	0.084	0.095
Distribution rate	-	-	-	9.82%	-	6.58%	5.95%	5.26%
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 ¹	-	4.103	8.35	17.58	26.98	46	60.6	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	0.7800	0.7800	0.7800
Nbr of stocks (in thousands)	223,052	244,357	318,964	353,920	392,305	404,159	-	-
Announcement Date	25/2/22	24/2/23	28/2/24	27/2/25	27/2/26	-	-	-

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	-	-	0.65%	75.56M
BENEFIT SYSTEMS S.A.	21.13x	3.73x	11.61x	2.25%	4.92B
INSPERITY, INC.	49.09x	0.2x	7.04x	-.--%	1.94B
UPWORK INC.	9.25x	1.1x	3.54x	-.--%	1.04B
GRUPA PRACUJ S.A.	14.22x	4.24x	9.51x	5.55%	1.03B
SAUDI MANPOWER SOLUTIONS COMPANY	12.19x	0.87x	8.3x	6.13%	617M
TEAMLEASE SERVICES LIMITED	15.11x	0.15x	10.86x	-	219M
Average	18.72x	1.71x	8.48x	2.43%	1.41B
Weighted average by Cap.	23.86x	2.54x	9.40x	2.14%