Intelligent Living Application Group Inc. (ILAG) intrinsic value & 10-year financials
Intelligent Living Application Group Inc. (ILAG) has a Graham intrinsic value of $204.41 per share. Over the last 7 fiscal years revenue shrank 16.7% a year to $4.5M, with an average return on invested capital of -68.5%.
- Graham intrinsic value
- $204.41
- Revenue (FY2025)
- $4.5M
- Revenue growth (7-yr CAGR)
- -16.7%
- ROIC (10-yr avg)
- -68.5%
- Free cash flow (FY2025)
- -$2.5M
ILAG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $4.5M | -$19.3M | -$9.50 | -$2.5M | -430.7% | -242.3% |
| FY2024 | $7.5M | -$3.7M | -$0.20 | -$3.2M | -51.6% | -32.4% |
| FY2023 | $6.4M | -$3.5M | -$0.19 | -$4.5M | -60.4% | -33.9% |
| FY2022 | $12.2M | -$1.7M | -$0.11 | -$8.4M | -18.6% | -31.1% |
| FY2021 | $12.5M | -$1.4M | -$0.11 | -$1.0M | -14.3% | -46.7% |
| FY2020 | $11.2M | -$1.0M | -$0.08 | -$1.8M | -9.2% | -24.5% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Intelligent Living Application Group Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Intelligent Living Application Group Inc. has historically struggled to out-earn its cost of capital, averaging just -28.5% ROIC.
Intelligent Living Application Group Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Intelligent Living Application Group Inc. is modeled at -16.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $204.41 per share.