Valuation Vortex Consolidated

Stocks

Delayed BURSA MALAYSIA 04:50:02 2026-08-24 EDT			5-day change	1st Jan Change
0.1400 ^MYR	0.00%		+3.70%	-3.45%

06-22	Harvest Miracle Capital Berhad Reports Impairment Losses for the Fourth Quarter Ended March 31, 2026	CI
05-29	Harvest Miracle Capital Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	53.22	91.19	134.7	141	238.7	287.9
Change	-	71.33%	47.69%	4.66%	69.31%	20.63%
Enterprise Value (EV) ¹	52.97	28.08	76.3	124.7	164.6	270.2
Change	-	-46.99%	171.74%	63.4%	31.99%	64.22%
P/E	-3.84x	10.4x	-14.7x	60.5x	22x	43.8x
PBR	0.3x	0.33x	0.48x	0.47x	0.59x	0.63x
PEG	-	-0x	0x	-0x	1.4x	-0.9x
Capitalization / Revenue	0.29x	0.54x	1.01x	1.56x	1.84x	1.07x
EV / Revenue	0.29x	0.17x	0.57x	1.38x	1.27x	1.01x
EV / EBITDA	11.7x	-24.8x	-14.2x	12.1x	30x	-12.6x
EV / EBIT	15.1x	-12.8x	-11.6x	13.6x	43x	-11.6x
EV / FCF	-1.48x	-3.67x	1.67x	1.57x	16.1x	-3.4x
FCF Yield	-67.4%	-27.3%	59.7%	63.8%	6.22%	-29.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1249	0.0245	-0.0225	0.0057	0.006599	0.0032
Distribution rate	-	-	-	-	-	-
Net sales ¹	185.8	168.5	132.9	90.54	129.5	268.4
EBITDA ¹	4.516	-1.133	-5.378	10.33	5.487	-21.47
EBIT ¹	3.511	-2.191	-6.599	9.201	3.829	-23.26
Net income ¹	-11.39	5.63	-8.299	2.387	7.775	6.165
Net Debt ¹	-0.2567	-63.11	-58.38	-16.28	-74.1	-17.66
Reference price ²	0.4800	0.2550	0.3300	0.3450	0.1450	0.1400
Nbr of stocks (in thousands)	110,884	357,612	408,135	408,580	1,645,934	2,056,443
Announcement Date	7/29/21	7/25/22	7/31/23	7/29/24	7/31/25	7/31/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VORTEX CONSOLIDATED	-	-	-	-	71.19M
IBM	22.99x	3.75x	13.1x	2.89%	221B
ACCENTURE PLC	13.89x	1.53x	8.04x	3.45%	114B
SNOWFLAKE INC.	-110.9x	17.62x	101.92x	-.--%	110B
TATA CONSULTANCY SERVICES LTD.	14.88x	2.72x	10.28x	5.53%	87.14B
RELX PLC	20.5x	5.37x	13.2x	2.78%	62.35B
INFOSYS LIMITED	14.99x	2.19x	9.27x	5.2%	48.6B
FUJITSU LIMITED	21.04x	1.72x	10.6x	1.44%	40.6B
NEC CORPORATION	20.19x	1.53x	9.69x	0.92%	38.72B
HCL TECHNOLOGIES LIMITED	18.16x	2.3x	11.01x	4.81%	37.35B
Average	3.97x	4.30x	20.79x	3%	75.97B
Weighted average by Cap.	0.12x	5.04x	24.21x	2.91%