Valuation Vortex Consolidated

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:03 2026-07-03 EDT			5-day change	1st Jan Change
0.1400 ^MYR	0.00%		0.00%	-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	2020	2021	2022	2023	2024	2025
Market Cap ¹	24.1	53.22	91.19	134.7	141	238.7
Change	-	120.89%	71.33%	47.69%	4.66%	69.31%
Enterprise Value (EV) ¹	46.2	52.97	28.08	76.3	124.7	164.6
Change	-	14.65%	-46.99%	171.74%	63.4%	31.99%
P/E	-1.65x	-3.84x	10.4x	-14.7x	60.5x	22x
PBR	0.28x	0.3x	0.33x	0.48x	0.47x	0.59x
PEG	-	0.1x	-0x	0x	-0x	1.4x
Capitalization / Revenue	0.17x	0.29x	0.54x	1.01x	1.56x	1.84x
EV / Revenue	0.32x	0.29x	0.17x	0.57x	1.38x	1.27x
EV / EBITDA	-10.7x	11.7x	-24.8x	-14.2x	12.1x	30x
EV / EBIT	-8.18x	15.1x	-12.8x	-11.6x	13.6x	43x
EV / FCF	-0.46x	-1.48x	-3.67x	1.67x	1.57x	16.1x
FCF Yield	-219%	-67.4%	-27.3%	59.7%	63.8%	6.22%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.3628	-0.1249	0.0245	-0.0225	0.0057	0.006599
Distribution rate	-	-	-	-	-	-
Net sales ¹	142.8	185.8	168.5	132.9	90.54	129.5
EBITDA ¹	-4.332	4.516	-1.133	-5.378	10.33	5.487
EBIT ¹	-5.647	3.511	-2.191	-6.599	9.201	3.829
Net income ¹	-12.19	-11.39	5.63	-8.299	2.387	7.775
Net Debt ¹	22.1	-0.2567	-63.11	-58.38	-16.28	-74.1
Reference price ²	0.6000	0.4800	0.2550	0.3300	0.3450	0.1450
Nbr of stocks (in thousands)	40,159	110,884	357,612	408,135	408,580	1,645,934
Announcement Date	8/28/20	7/29/21	7/25/22	7/31/23	7/29/24	7/31/25

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.($)
VORTEX CONSOLIDATED	-	-	-	-	70.56M
IBM	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.29x	2.42x	8.97x	6.22%	78.6B
RELX PLC	18.54x	4.88x	12.05x	3.07%	55.41B
INFOSYS LIMITED	13.46x	1.97x	8.24x	5.76%	44.25B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.05B
NEC CORPORATION	19.46x	1.43x	9.12x	1.02%	34.62B
HCL TECHNOLOGIES LIMITED	14.69x	1.86x	8.66x	5.89%	30.64B
Average	4.44x	3.79x	18.05x	3.36%	72.6B
Weighted average by Cap.	6.30x	4.59x	20.65x	3.04%