EN DE
Watch Vortex Consolidated Bhd for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Vortex Consolidated Bhd (0060) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of Vortex Consolidated Bhd stock MYR 0.04, price MYR 0.14, that is 68.5% below the price, quality 32 out of 100. Rating: strongly overvalued. Calculated from audited financials with 9 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Technology MY · ISIN MYQ0060OO002

VC Vortex Consolidated Bhd logo Thin data Nov 7, 2026

Vortex Consolidated Bhd

0060 · KLSE
Very expensive, weak quality

Our calculation puts a fair price 69% below what the stock costs today.

Low debt
Expensive Growth (revenue 5y +8.0 %/yr in MYR)
Thin margins · 3.1% net margin (TTM)
Fair value 0.0425 MYR · Strongly overvalued
Quality 32/100
Negative free cash flow
Trails peers (3/10)
Narrow moat 30/100 · thin data
Thin data
⚠ Dilution
Watch Vortex Consolidated Bhd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

0.3022 MYR 0.0930 MYR Fair Value 0.0425 MYR Jun 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.

How to read this chart

60‑month range 0.0930 MYR – 0.3022 MYR · fair‑value band 0.0340 MYR – 0.0595 MYR · the 0.1350 MYR price screens above the 0.0425 MYR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.

Follow Vortex Consolidated Bhd in your weekly email

Every Wednesday you see whether Vortex Consolidated Bhd is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Harvest Miracle Capital Berhad, an investment holding company, engages in the trading of information technology (IT) and information communication technology (ICT) related products and services in Malaysia, Japan, the United Kingdom, Singapore, Australia, Philippines, and Taiwan.

Show moreShow less

It operates through eight segments: IT and ICT, Investment properties, Money lending, Plantation, Manufacturing, Investment holding, Trading of Building, and Construction and Property Development.

The company engages in the trading of software, hardware, and accessories; and providing software development and support services; money lending activities, such as personal and small business loans; and operating oil palm and durian plantations.

It is also involved in property investment, development, and construction businesses; palm oil and durian plantation activities; manufacture and sale of clay bricks, clay pavers, and decorative bricks; acts as lorry transport operator and general merchant; hiring of industrial plant, machinery and equipment; contract manufacturing and trading of clay burnt bricks; and rental of premises, as well as acts as a procurement and handling agent of IT and ICT related products.

The company was formerly known as Vortex Consolidated Berhad and changed its name to Harvest Miracle Capital Berhad in September 2022. Harvest Miracle Capital Berhad was incorporated in 1996 and is based in Johor Bahru, Malaysia.

Stock analysis

Vortex Consolidated Bhd (0060) currently trades at 0.1350 MYR, while our model-based Fair Value estimate is 0.0425 MYR, 69% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Economic Profit group reads highest at a median of 0.1100 MYR per share, and 1 of the 9 models we run sit above the 0.1350 MYR price.

Bear case: the Earnings-Based group reads lowest at 0.0200 MYR, and 8 of the 9 models stay below the price. Data coverage for this calculation is low.

Scenario range: 0.0340 MYR (bear) to 0.0595 MYR (bull), the price of 0.1350 MYR sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 32/100 (below-average quality), in the Technology sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Vortex Consolidated Bhd reported revenue of 273M MYR in FY2026 versus 168M MYR in FY2022, a compound +12.8%/yr. Reported net income was 4.0M MYR in FY2026, compounding −8.0%/yr from FY2022.

Key figures

Market cap 278M MYR (≈ $68.4M) Micro · P/S ratio 1.00 · Net margin 1.5% · Return on equity 1.2% · Return on assets (EBIT) −0.3% (5-year average) · Operating margin 7.3% · Revenue (TTM) 276M MYR · Revenue growth (YoY) +14.3%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).

What moves the price

The share trades about 16% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Technology peers we cover trades at 20% fair-value upside, at −69%, 0060 screens richer than that median.

Fair Value models

Bear 0.0340 MYR Fair Value 0.0425 MYR Bull 0.0595 MYR
Price 0.1350 MYR · Downside -68.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Residual Income 0.1000 MYR 0.1100 MYR 0.1300 MYR 71
Growth-Adj P/E 0.0300 MYR 0.0400 MYR 0.0600 MYR 67
Graham-Dodd 0.0100 MYR 0.0600 MYR 0.0800 MYR 64
All 9 models by family
Earnings-Based
Graham-Dodd 0.0100 MYR 0.0600 MYR 0.0800 MYR 64
Lynch FV 0.0200 MYR 0.0200 MYR 0.0300 MYR 61
PEG = 1.0 0.0200 MYR 0.0200 MYR 0.0300 MYR 57
Multiples
P/E Multiple 0.0400 MYR 0.0500 MYR 0.0700 MYR 62
P/S Multiple 0.0200 MYR 0.0300 MYR 0.0400 MYR 56
P/B Multiple 0.9800 MYR 1.31 MYR 1.64 MYR 55
Asset-Based
NCAV (Graham) 0.0700 MYR 0.1100 MYR 0.1400 MYR 54
Economic Profit
Residual Income 0.1000 MYR 0.1100 MYR 0.1300 MYR 71
Growth Earnings
Growth-Adj P/E 0.0300 MYR 0.0400 MYR 0.0600 MYR 67

The fair value above starts from this blend and is adjusted for dilution from new shares.

Open the full fair value analysis →

Quality Score breakdown

Overall quality 32/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 21
How much profit the company makes from its sales and capital
Quality Growth 57
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 80
Debt, balance sheet and risk of trouble
Investment 52
Does it invest with discipline instead of growing at any price?
Low Volatility 78
How calm the share price moves, does not count
Price momentum 36
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 13
Distance to the 52-week high, does not count
New shares 0
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+110.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+27.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.0%
Start year 2021 (pandemic). Over 10 years: +3.3% a year
Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.3%
What shareholders gained per year (last 5 years), in MYR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in MYR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−17.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−17.9% vs −21.2%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−1% → −8%
Pace: the 5-year rate starts in 2021 (pandemic)
⚠ Revenue per share shrinking 33.1%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.

0060 screens overvalued: fair value 69% below the price. Compare with International Business Machines Corporation →

Compare Vortex Consolidated Bhd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Information Technology Services · 479 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 32 · Bottom 25%
Fair Value upside −68.5% · Bottom 25%
Profitability
Return on equity (12 months) 1.2% · Below median
Return on assets 1.1% · Below median
Net margin (12 months) 4.3% · Below median
Operating margin (12 months) 7.3% · Above median
Growth and dividend
Revenue growth (quarter YoY) 14.3% · Above median
Balance sheet
Debt / equity 0.07× · Above median

Valuation Multiplesvs Information Technology Services median · lower = cheaper

P/B 0.62× · Cheapest 25%
P/S (12 months) 1.43× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 41
FUTURE (revenue growth)72 · sector 32
PAST (return on equity)5 · sector 36
HEALTH (low debt)97 · sector 98
DIVIDEND (yield)0 · sector 40

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Cognizant Technology Solutions Corporation CTSH $64.72 $139.68 +116% vs 0060
Wipro Limited WIPRO ₹198.00 ₹287.86 +45% vs 0060
Infosys Limited INFY ₹1,181 ₹1,655 +40% vs 0060
Accenture plc ACN $260.50 $332.90 +28% vs 0060
Tata Consultancy Services Limited TCS ₹2,499 ₹2,993 +20% vs 0060
HCL Technologies Limited HCLTECH ₹1,440 ₹1,602 +11% vs 0060
Amadeus IT Group AMS €60.52 €66.57 +10% vs 0060
CDW Corporation CDW $157.00 $165.54 +5% vs 0060
Broadridge Financial Solutions, Inc BR $190.40 $161.18 −15% vs 0060
International Business Machines Corporation IBM $245.00 $185.39 −24% vs 0060

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Vortex Consolidated Bhd: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Vortex Consolidated Bhd Fair Value". https://www.fairvalue-calculator.com/stock/0060

Frequently asked questions

Is Vortex Consolidated Bhd (0060) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 0.0425 MYR versus a price of 0.1350 MYR, about 69% lower (overvalued).
What is the fair value of 0060?
Our model-based fair value for Vortex Consolidated Bhd is 0.0425 MYR (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.1350 MYR.
What is the quality score of 0060?
Vortex Consolidated Bhd has a Quality Score of 32/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Vortex Consolidated Bhd (0060)?
Our model-based price target is the fair value of 0.0425 MYR (as of Nov 7, 2026) from 9 valuation models. Cautious scenario 0.0340 MYR, optimistic scenario 0.0595 MYR. It is a calculation from audited fundamentals, not an analyst target.
What is the Vortex Consolidated Bhd stock forecast for 2026?
Our models put fair value at 0.0425 MYR, about 69% lower versus a price of 0.1350 MYR (overvalued). Cautious scenario 0.0340 MYR, optimistic scenario 0.0595 MYR. The calculation is refreshed regularly with new filings.
What is the revenue of Vortex Consolidated Bhd (0060)?
Vortex Consolidated Bhd reported trailing-twelve-month revenue of about 276M MYR (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of Vortex Consolidated Bhd (0060)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vortex Consolidated Bhd it is 0.0425 MYR per share (as of Nov 7, 2026), against a price of 0.1350 MYR. It is the blended result of 9 valuation models in 5 families (Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Vortex Consolidated Bhd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 0060 trades above its calculated fair value: price 0.1350 MYR, fair value 0.0425 MYR, a gap of about −69% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0060?
No. The price is what the market pays today (0.1350 MYR); the fair value is what the company's own numbers justify (0.0425 MYR). For Vortex Consolidated Bhd the two are 0.0925 MYR per share apart. That gap is exactly why we show both numbers side by side.
How much is Vortex Consolidated Bhd worth?
The market values Vortex Consolidated Bhd at about 278M MYR (market capitalisation, as of Nov 7, 2026). Per share that is 0.1350 MYR; our models calculate a fair value of 0.0425 MYR per share.
What do the bullish and bearish scenarios say about 0060?
Our models span a range for Vortex Consolidated Bhd: cautious scenario 0.0340 MYR, base 0.0425 MYR, optimistic 0.0595 MYR per share (as of Nov 7, 2026, price 0.1350 MYR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Vortex Consolidated Bhd (0060)?
Balance-sheet figures for Vortex Consolidated Bhd (as of Nov 7, 2026): return on equity 1.2%, debt of 0.07 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 0060 from its 52-week high?
Vortex Consolidated Bhd trades at 0.1350 MYR, about 16% below its 52-week high of 0.1600 MYR and at the low of 0.1350 MYR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0425 MYR is for.
Which stocks are comparable to Vortex Consolidated Bhd?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Vortex Consolidated Bhd stock attractive at the current price?
The data as of Nov 7, 2026: price 0.1350 MYR, calculated fair value 0.0425 MYR (−69%), Quality Score 32/100, from 9 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0060 calculated?
We run Vortex Consolidated Bhd through 9 models from 5 families: Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 0.0425 MYR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Vortex Consolidated Bhd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Vortex Consolidated Bhd (0060)?
The closing price on Nov 6, 2026 was 0.1350 MYR. Our model-based fair value is 0.0425 MYR, about 69% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vortex Consolidated Bhd right now?
The price sits above even our optimistic bull case (0.0595 MYR). The favourable scenario is already priced in. Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of Vortex Consolidated Bhd

How large is the market capitalisation of Vortex Consolidated Bhd (0060)?
The market capitalisation of Vortex Consolidated Bhd is 278M MYR (≈ $68.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Vortex Consolidated Bhd (0060)?
The price-to-sales ratio of Vortex Consolidated Bhd is 1.00 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Vortex Consolidated Bhd (0060)?
The net margin of Vortex Consolidated Bhd is 1.5% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Vortex Consolidated Bhd (0060)?
The return on equity (ROE) of Vortex Consolidated Bhd is 1.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Vortex Consolidated Bhd (0060)?
On an EBIT basis the return on assets of Vortex Consolidated Bhd is −0.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Vortex Consolidated Bhd (0060)?
The operating margin of Vortex Consolidated Bhd is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vortex Consolidated Bhd (0060)?
Revenue at Vortex Consolidated Bhd is growing +14.3% versus a year earlier (3y avg +27.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Vortex Consolidated Bhd (0060)?
Earnings per share at Vortex Consolidated Bhd are growing +263% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Vortex Consolidated Bhd (0060) generate?
The free cash flow of Vortex Consolidated Bhd is −37.3M MYR (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Vortex Consolidated Bhd (0060) carry?
The net debt of Vortex Consolidated Bhd is 37.9M MYR (fiscal year 2021). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Vortex Consolidated Bhd in the live analysis

One click puts Vortex Consolidated Bhd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.