Index Living Mall PCL
SET:ILM
Intrinsic Value
Index Living Mall Public Co., Ltd. is engaged in retail furniture business. [ Read More ]
The intrinsic value of one ILM stock under the Base Case scenario is 31.29 THB. Compared to the current market price of 20.8 THB, Index Living Mall PCL is Undervalued by 34%.
Valuation Backtest
Index Living Mall PCL
Run backtest to discover the historical profit from buying and selling ILM stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Index Living Mall PCL
| Current Assets | 2.7B |
| Cash & Short-Term Investments | 273.5m |
| Receivables | 702.9m |
| Other Current Assets | 1.8B |
| Non-Current Assets | 9.6B |
| Long-Term Investments | 1.9B |
| PP&E | 7.4B |
| Intangibles | 46.4m |
| Other Non-Current Assets | 226.9m |
| Current Liabilities | 2.7B |
| Accounts Payable | 1.1B |
| Accrued Liabilities | 264.3m |
| Short-Term Debt | 870.1m |
| Other Current Liabilities | 427.4m |
| Non-Current Liabilities | 3.7B |
| Long-Term Debt | 3B |
| Other Non-Current Liabilities | 664.8m |
Earnings Waterfall
Index Living Mall PCL
|
Revenue
|
9.3B
THB
|
|
Cost of Revenue
|
-4.7B
THB
|
|
Gross Profit
|
4.6B
THB
|
|
Operating Expenses
|
-3.6B
THB
|
|
Operating Income
|
1.1B
THB
|
|
Other Expenses
|
-348.3m
THB
|
|
Net Income
|
726m
THB
|
Free Cash Flow Analysis
Index Living Mall PCL
ILM Profitability Score
Profitability Due Diligence
Index Living Mall PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Index Living Mall PCL's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
ILM Solvency Score
Solvency Due Diligence
Index Living Mall PCL's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Index Living Mall PCL's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ILM Price Targets Summary
Index Living Mall PCL
According to Wall Street analysts, the average 1-year price target for ILM is 28.19 THB with a low forecast of 26.97 THB and a high forecast of 30.66 THB.
Shareholder Return
ILM Price
Index Living Mall PCL
| Average Annual Return | 2.86% |
| Standard Deviation of Annual Returns | 32.5% |
| Max Drawdown | -100% |
| Market Capitalization | 10.5B THB |
| Shares Outstanding | 505 000 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Index Living Mall Public Co., Ltd. is engaged in retail furniture business. The company is headquartered in Bangkok, Bangkok Metropolis. The company went IPO on 2019-07-26. The Company’s subsidiaries are engaged in manufacturing, importing, exporting and distributing furniture, home appliances, rental area, warehouse rental and franchise. The company operates through four segments: Retail of furniture, Manufacturing of furniture, Rental area and service, and Others. The firm has a total of 6 furniture brands, such as Index Furniture, Winner, Logica, Trend Design, Younique, and Furinbox, which covers all types of furniture products for home and office use. In addition, the Company also provides rental space within the Index Living Mall and the Community malls under the brands, The Walk, Little Walk, Index Mall, and Market Walk. The company operates in Thailand, Indonesia, Vietnam, Cambodia, Laos, Maldives, Myanmar, Nepal and Pakistan.
Contact
IPO
Employees
Officers
The intrinsic value of one ILM stock under the Base Case scenario is 31.29 THB.
Compared to the current market price of 20.8 THB, Index Living Mall PCL is Undervalued by 34%.
You don't have any saved screeners yet
