I

Index Living Mall PCL
SET:ILM

Watchlist Manager
Index Living Mall PCL
SET:ILM
Watchlist
Price: 13.8 THB -0.72% Market Closed
Market Cap: 7B THB
Section:
 

Relative Value

The Relative Value of one ILM stock under the Base Case scenario is hidden THB. Compared to the current market price of 13.8 THB, Index Living Mall PCL is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ILM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
88
vs Industry
35
Median 3Y
0.9
Median 5Y
0.9
Industry
0.6
Forward
0.7
More Details
9.4
P/E
P/E
Price to Earnings
9.4
vs History
88
vs Industry
49
Median 3Y
11.6
Median 5Y
13.6
Industry
17.1
Forward
9.4
More Details
3.2
P/OCF
P/OCF
Price to OCF
3.2
vs History
85
vs Industry
55
Median 3Y
5.4
Median 5Y
5.2
Industry
8.5
More Details
9.7
P/FCFE
P/FCFE
Price to FCFE
9.7
vs History
88
vs Industry
30
Median 3Y
15.3
Median 5Y
17.7
Industry
17.7
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
85
vs Industry
52
Median 3Y
1.6
Median 5Y
1.5
Industry
1.7
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
87
vs Industry
27
Median 3Y
1.3
Median 5Y
1.4
Industry
0.7
Forward
1
More Details
2.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.2
vs History
88
vs Industry
41
Median 3Y
2.6
Median 5Y
3
Industry
2.4
More Details
5.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.5
vs History
88
vs Industry
50
Median 3Y
6.5
Median 5Y
7.1
Industry
8.6
Forward
5.3
More Details
9.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
9.7
vs History
84
vs Industry
42
Median 3Y
11.1
Median 5Y
13.2
Industry
13.1
Forward
9.3
More Details
4.9
EV/OCF
EV/OCF
Enterprise Value to OCF
4.9
vs History
95
vs Industry
50
Median 3Y
7.5
Median 5Y
7.3
Industry
10
More Details
9.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
9.1
vs History
63
vs Industry
33
Median 3Y
10.8
Median 5Y
10.1
Industry
14.3
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
82
vs Industry
45
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
More Details

Multiples Across Competitors

ILM Competitors Multiples
Index Living Mall PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Index Living Mall PCL
SET:ILM
7B THB 0.7 9.4 5.5 9.7
US
Williams-Sonoma Inc
NYSE:WSM
22.7B USD 2.9 20.5 13.1 15.2
JP
Nitori Holdings Co Ltd
TSE:9843
1.5T JPY 0.9 10 4.9 6.5
ZA
Lewis Group Ltd
JSE:LEW
5.1B Zac 0 0 0 0
MT
HomeChoice International PLC
JSE:HIL
4.7B Zac 0 0 0 0
US
RH
NYSE:RH
3.5B USD 1 31.7 13.2 18.5
UK
Dunelm Group PLC
LSE:DNLM
2.2B GBP 1.3 14.3 8.4 11.6
US
Arhaus Inc
NASDAQ:ARHS
1.7B USD 1.2 22.5 12.6 15
CA
Leon's Furniture Ltd
TSX:LNF
1.9B CAD 0.8 11.2 6 9
AU
Nick Scali Ltd
ASX:NCK
2.1B AUD 4.2 35.7 21.5 21.5
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
8.4B CNY 6.6 13.4 10.3 10.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
I
Index Living Mall PCL
SET:ILM
Average EV/EBITDA: 10.6
5.5
4%
1.4
US
Williams-Sonoma Inc
NYSE:WSM
13.1
3%
4.4
JP
Nitori Holdings Co Ltd
TSE:9843
4.9
0%
N/A
ZA
L
Lewis Group Ltd
JSE:LEW
Not Available
10%
N/A
MT
H
HomeChoice International PLC
JSE:HIL
Not Available N/A N/A
US
RH
NYSE:RH
13.2
20%
0.7
UK
Dunelm Group PLC
LSE:DNLM
8.4
5%
1.7
US
Arhaus Inc
NASDAQ:ARHS
12.6
12%
1.1
CA
Leon's Furniture Ltd
TSX:LNF
6
6%
1
AU
Nick Scali Ltd
ASX:NCK
21.5
32%
0.7
CN
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
10.3
N/A N/A

See Also

Summary
ILM intrinsic value, competitors valuation, and company profile.
DCF Valuation
ILM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ILM stock valuation using valuation multiples.
Wall Street Estimates
ILM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ILM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.