Index Living Mall PCL
SET:ILM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6.4), the stock would be worth ฿16.29 (22% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.2 | ฿13.3 |
0%
|
| 3-Year Average | 6.4 | ฿16.29 |
+22%
|
| 5-Year Average | 7.1 | ฿18.14 |
+36%
|
| Industry Average | 8.6 | ฿21.9 |
+65%
|
| Country Average | 8.6 | ฿22.06 |
+66%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
฿10.5B
|
/ |
Jan 2026
฿2B
|
= |
|
|
฿10.5B
|
/ |
Dec 2026
฿2.1B
|
= |
|
|
฿10.5B
|
/ |
Dec 2027
฿2.2B
|
= |
|
|
฿10.5B
|
/ |
Dec 2028
฿2.3B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
I
|
Index Living Mall PCL
SET:ILM
|
6.7B THB | 5.2 | 8.9 | |
| US |
|
Williams-Sonoma Inc
NYSE:WSM
|
23B USD | 13.3 | 21.1 | |
| JP |
|
Nitori Holdings Co Ltd
TSE:9843
|
1.4T JPY | 3.8 | 8.6 | |
| MT |
H
|
HomeChoice International PLC
JSE:HIL
|
7.4B ZAR | 11.2 | 17.9 | |
| ZA |
L
|
Lewis Group Ltd
JSE:LEW
|
4.5B ZAR | 3.8 | 5.7 | |
| US |
|
RH
NYSE:RH
|
2.4B USD | 10.2 | 19 | |
| UK |
|
Dunelm Group PLC
LSE:DNLM
|
1.7B GBP | 6.4 | 11.3 | |
| CA |
|
Leon's Furniture Ltd
TSX:LNF
|
1.8B CAD | 5.4 | 11.6 | |
| CN |
|
Chengdu Fusen Noble-House Industrial Co Ltd
SZSE:002818
|
8B CNY | 10.3 | 14.3 | |
| AU |
|
Nick Scali Ltd
ASX:NCK
|
1.4B AUD | 13.1 | 19.6 | |
| US |
|
Arhaus Inc
NASDAQ:ARHS
|
966.4m USD | 5.6 | 14.4 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 6.6 |
| Median | 8.6 |
| 70th Percentile | 11.4 |
| Max | 3 584.8 |
Other Multiples
Index Living Mall PCL
Glance View
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.
