Valuation Vortex Consolidated

Stocks

Delayed BURSA MALAYSIA 09:55:29 30/10/2026 am IST			5-day change	1st Jan Change
0.1400 ^MYR	+3.70%		+3.70%	-3.45%

27/08	Harvest Miracle Capital Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
22/06	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)	1,10,884	3,57,612	4,08,135	4,08,580	16,45,934	20,56,443
Announcement Date	29/07/21	25/07/22	31/07/23	29/07/24	31/07/25	31/07/26

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	-	-	-	-	6.84Cr
IBM	25.84x	4.14x	14.41x	2.62%	24TCr
SALESFORCE, INC.	22.1x	4.66x	11.44x	0.75%	19TCr
ACCENTURE PLC	16.88x	1.92x	9.87x	2.8%	15TCr
SNOWFLAKE INC.	-131.22x	18.05x	99.25x	-.--%	12TCr
CLOUDFLARE, INC.	-535.3x	38.02x	156.2x	-.--%	11TCr
TATA CONSULTANCY SERVICES LTD.	16.16x	2.91x	11.23x	4.98%	9.41TCr
RELX PLC	22.57x	5.87x	14.4x	2.5%	6.78TCr
INFOSYS LIMITED	15.05x	2.18x	9.28x	5.12%	4.88TCr
FUJITSU LIMITED	24.19x	1.96x	12.14x	1.29%	4.75TCr
Average	-58.19x	8.86x	37.58x	2.23%	10.65TCr
Weighted average by Cap.	-53.05x	8.78x	36.62x	2.01%