Stock HM VORTEX CONSOLIDATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vortex Consolidated

Equities

HM

MYQ0060OO002

IT Services & Consulting

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
0.11 MYR -4.35% Intraday chart for Vortex Consolidated -.--% -8.33%
Apr. 09 Harvest Miracle Capital Berhad Appoints Lim Peng Peng as Independent and Non Executive Member of Remuneration Committee CI
Apr. 09 Harvest Miracle Capital Berhad Appoints Madam Lim Peng Peng as Independent and Non Executive Member of Risk Committee CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 57.94 54.89 24.1 53.22 91.19 134.7
Enterprise Value (EV) 1 34.1 36.52 46.2 52.97 28.08 76.3
P/E ratio 69.6 x 191 x -1.65 x -3.84 x 10.4 x -14.7 x
Yield - - - - - -
Capitalization / Revenue 0.37 x 0.35 x 0.17 x 0.29 x 0.54 x 1.01 x
EV / Revenue 0.22 x 0.23 x 0.32 x 0.29 x 0.17 x 0.57 x
EV / EBITDA 15.1 x 16.1 x -10.7 x 11.7 x -24.8 x -14.2 x
EV / FCF 3.5 x 9.87 x -0.46 x -1.48 x -3.67 x 1.67 x
FCF Yield 28.6% 10.1% -219% -67.4% -27.3% 59.7%
Price to Book 0.81 x 0.77 x 0.28 x 0.3 x 0.33 x 0.48 x
Nbr of stocks (in thousands) 76,236 76,236 120,478 332,653 1,072,837 1,224,405
Reference price 2 0.7600 0.7200 0.2000 0.1600 0.0850 0.1100
Announcement Date 7/31/18 7/31/19 8/28/20 7/29/21 7/25/22 7/31/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 154.5 156.3 142.8 185.8 168.5 132.9
EBITDA 1 2.254 2.275 -4.332 4.516 -1.133 -5.378
EBIT 1 1.123 1.045 -5.647 3.511 -2.191 -6.599
Operating Margin 0.73% 0.67% -3.95% 1.89% -1.3% -4.97%
Earnings before Tax (EBT) 1 1.774 1.191 -11.72 -9.518 7.117 -7.555
Net income 1 0.7709 0.2867 -12.19 -11.39 5.63 -8.299
Net margin 0.5% 0.18% -8.54% -6.13% 3.34% -6.25%
EPS 2 0.0109 0.003760 -0.1209 -0.0416 0.008177 -0.007499
Free Cash Flow 1 9.746 3.702 -101.3 -35.68 -7.661 45.57
FCF margin 6.31% 2.37% -70.94% -19.2% -4.55% 34.3%
FCF Conversion (EBITDA) 432.41% 162.73% - - - -
FCF Conversion (Net income) 1,264.17% 1,291.1% - - - -
Dividend per Share - - - - - -
Announcement Date 7/31/18 7/31/19 8/28/20 7/29/21 7/25/22 7/31/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 22.1 - - -
Net Cash position 1 23.8 18.4 - 0.26 63.1 58.4
Leverage (Debt/EBITDA) - - -5.102 x - - -
Free Cash Flow 1 9.75 3.7 -101 -35.7 -7.66 45.6
ROE (net income / shareholders' equity) 1.13% 0.4% -12.9% -7.58% 2.46% -2.94%
ROA (Net income/ Total Assets) 0.74% 0.64% -1.92% 0.76% -0.4% -1.05%
Assets 1 103.7 44.55 636.8 -1,502 -1,418 789
Book Value Per Share 2 0.9300 0.9400 0.7200 0.5300 0.2500 0.2300
Cash Flow per Share 2 0.1600 0.1700 0.1500 0.0300 0.0200 0.0300
Capex 1 0.01 1.46 1.33 0.28 0.14 0.63
Capex / Sales 0.01% 0.93% 0.93% 0.15% 0.08% 0.47%
Announcement Date 7/31/18 7/31/19 8/28/20 7/29/21 7/25/22 7/31/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
VORTEX CONSOLIDATED Stock Vortex Consolidated
-8.33% 28.28M
ACCENTURE PLC Stock Accenture plc
-14.89% 188B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.93% 166B
IBM Stock IBM
+0.46% 151B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+6.16% 101B
RELX PLC Stock RELX PLC
+5.05% 77.06B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+15.71% 71.46B
INFOSYS LIMITED Stock Infosys Limited
-7.90% 70.46B
SNOWFLAKE INC. Stock Snowflake Inc.
-21.54% 52.14B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.14% 44.34B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. HM Stock
  4. Financials Vortex Consolidated