Valuation Vortex Consolidated

Stocks

Delayed BURSA MALAYSIA 04:50:02 2026-10-07 EDT			5-day change	1st Jan Change
0.1350 ^MYR	0.00%		0.00%	-6.90%

08-27	Harvest Miracle Capital Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-22	Harvest Miracle Capital Berhad Reports Impairment Losses for the Fourth Quarter 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VORTEX CONSOLIDATED	-	-	-	-	67.95M
IBM	21.73x	3.58x	12.49x	3.06%	208B
SALESFORCE, INC.	21.53x	4.56x	11.18x	0.77%	185B
CLOUDFLARE, INC.	-612.43x	43.57x	178.99x	-.--%	126B
SNOWFLAKE INC.	-132.17x	18.36x	100.93x	-.--%	118B
ACCENTURE PLC	14.37x	1.56x	8.21x	3.34%	115B
TATA CONSULTANCY SERVICES LTD.	13.66x	2.46x	9.34x	6.02%	78.82B
RELX PLC	19.79x	5.26x	12.93x	2.83%	59.4B
COREWEAVE, INC.	-17.94x	7.51x	12.77x	-.--%	50.59B
FUJITSU LIMITED	22.68x	1.88x	11.89x	1.37%	44.47B
Average	-72.09x	9.86x	39.86x	1.93%	98.71B
Weighted average by Cap.	-81.60x	10.56x	43.44x	1.89%