Valuation Impact Growth Real Estate Investment Trust

Stocks

End-of-day quote Thailand S.E. 2026-09-25			5-day change	1st Jan Change
13.20 ^THB	-1.49%		+2.33%	+26.92%

08-20	DBS Bank Upgrades Impact Growth REIT to Buy from Hold; Price Target is THB14.40	MT
08-13	IMPACT Growth Real Estate Investment Trust Declares Interim Distribution for the Operation Period April - June 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	25,351	19,124	17,642	16,011	19,569	-	-
Change	-	-24.56%	-7.75%	-	22.22%	-	-
Enterprise Value (EV) ¹	25,351	22,131	21,197	19,515	22,448	22,428	22,407
Change	-	-12.7%	-4.22%	-	15.03%	-0.09%	-0.09%
P/E	-	19.8x	20.5x	14x	-	-	-
PBR	-	-	-	0.97x	1.18x	1.18x	1.18x
PEG	-	-	-1.9x	-	-	-	-
Capitalization / Revenue	38.6x	10.8x	10.2x	7.74x	8.67x	8.42x	8.19x
EV / Revenue	38.6x	12.5x	12.3x	9.44x	9.94x	9.65x	9.38x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	0.6	0.54	-	0.83	0.85	0.88
Rate of return	-	4.65%	4.54%	-	6.29%	6.44%	6.67%
EPS ²	-	0.65	0.58	0.7689	-	-	-
Distribution rate	-	92.3%	93.1%	-	-	-	-
Net sales ¹	656.5	1,770	1,729	2,067	2,258	2,323	2,389
EBITDA	-	-	990.7	1,205	-	-	-
EBIT	-	-	833.5	1,201	-	-	-
Net income ¹	160.9	963.1	854.3	1,140	1,255	1,295	1,335
Net Debt ¹	-	3,007	3,555	3,504	2,879	2,859	2,838
Reference price ²	17.10	12.90	11.90	10.80	13.20	13.20	13.20
Nbr of stocks (in thousands)	1,482,500	1,482,500	1,482,500	1,482,500	1,482,500	-	-
Announcement Date	5/19/22	5/18/23	5/23/24	5/22/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IMPACT GROWTH REAL ESTATE INVESTMENT TRUST	-	9.94x	-	6.29%	586M
REALTY INCOME CORPORATION	36.78x	14.7x	15.18x	5.88%	52.39B
SEGRO PLC	16.6x	23.3x	27.92x	3.47%	16.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.3x	11.89x	14.57x	6.01%	15.1B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.04x	16.06x	23.26x	5.36%	13.95B
KLÉPIERRE	9.53x	13.3x	15.85x	5.4%	11.94B
FEDERAL REALTY INVESTMENT TRUST	26.07x	10.55x	16.64x	4.13%	9.6B
CAPITALAND ASCENDAS REIT	14.21x	11.56x	18.16x	6.64%	8.91B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.28x	7.44x	11.95x	5.77%	8.7B
MERLIN PROPERTIES SOCIMI, S.A.	7.19x	19.35x	26.05x	3.45%	8.65B
Average	19.00x	13.81x	18.84x	5.24%	14.67B
Weighted average by Cap.	23.51x	14.78x	18.14x	5.31%