Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
ILM.BK
Strong BuyFull HouseIndex Living Mall Public Company Limited · Consumer Cyclical · Thailand · $215M · Avg Vol: $126K/d
90
StockRankGet insider-trade alerts
Q
56
V
77
M
57
P/E (TTM)
9.3x
ROE
12.1%
D/E
0.7x
Dividend %
7.1%
COMPANY DESCRIPTION
Index Living Mall Public Company Limited engages in the retail and wholesale of furniture, electronic, and home decorative products in Thailand. It operates through four segments: Retail of Furniture, Manufacturing of Furniture, Rental Area and Service, and Others.
FINANCIAL SUMMARY (THB)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.9B | 9.3B | 9.8B | 9.9B | 3.5% | 10.2B | 10.0B | 10.4B | 2.7% |
| EPS (THB) | 1.31 | 1.44 | 1.48 | 1.49 | 4.4% | 1.51 | 1.54 | 1.57 | 2.7% |
| Shares | 505.0M | 505.0M | 505.0M | 505.0M | 0.0% | 505.0M | — | — | — |
| Debt | 4.1B | 3.9B | 3.9B | 4.1B | -0.4% | 4.2B | — | — | — |
| Equity | 5.7B | 6.0B | 6.2B | 6.4B | 4.2% | — | — | — | — |
| Op CF | 1.8B | 1.7B | 1.8B | 2.0B | 3.6% | 2.0B | — | — | — |
| Inv CF | -400.2M | -541.6M | -984.6M | -1.2B | — | — | — | — | — |
| Fin CF | -1.4B | -932.0M | -873.5M | -773.9M | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)+8.8%
SMA 50SMA 200
Close
$0.426
RSI (14)
46.8
52W High
$0.4582
From 52W High
0.9%
SCORE BREAKDOWN
Quality
56
ROIC
11.0%61.7
ROE
12.1%64.4
GP/Assets
37.8%67.3
Op. Margin
12.0%73.9
FCF/Assets
8.2%74.9
Piotroski
530.8
Int. Cover
5.2x41.6
D/E Ratio
0.65x38.2
Current Ratio
0.91x16.0
Value
77
P/E (TTM)
9.3x82.8
EV/EBITDA
6.6x74.6
P/FCF
6.5x81.2
P/B
1.1x67.1
P/S
0.7x62.7
Div Yield
7.1%92.8
Momentum
57
52W High %
93%88.6
RS 6M
-18%40.2
SMA 50/200
1.05x69.8
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
+4%21.3
Q Growth
21%56.8
FUNDAMENTALS
Market Cap
$215M
P/E (Forward)
8.9x
Gross Margin
48.9%
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of ILM.BK are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| ILM.BK | Index Living Mall Public Company Limited(you) | $215M | 90 | Strong Buy |
| KYE.BK | Kang Yong Electric Public Company Limited | $170M | 45 | Hold |
| SAT.BK | Somboon Advance Technology Public Company Limited | $207M | 97 | Strong Buy |
| MC.BK | MC Group Public Company Limited | $272M | 86 | Strong Buy |
| SABINA.BK | Sabina Public Company Limited | $164M | 95 | Strong Buy |
| PCSGH.BK | P.C.S. Machine Group Holding Public Company Limited | $128M | 90 | Strong Buy |
| TMD.BK | Thai Metal Drum Manufacturing Public Company Limited | $124M | 88 | Strong Buy |
| SMPC.BK | Sahamitr Pressure Container Public Company Limited | $156M | 99 | Strong Buy |
| AH.BK | AAPICO Hitech Public Company Limited | $152M | 81 | Strong Buy |
| TSC.BK | Thai Steel Cable Public Company Limited | $120M | 95 | Strong Buy |
Peer medians: ROE 9.4% · P/E 14.1x · Gross margin 26.8%