Loading...
XASXNSR
Market cap2.08bUSD
Dec 23, Last price  
2.41AUD
1D
0.00%
1Q
-5.49%
Jan 2017
62.84%
IPO
154.28%
Name

National Storage Reit

Chart & Performance

D1W1MN
XASX:NSR chart
P/E
14.46
P/S
9.39
EPS
0.17
Div Yield, %
3.07%
Shrs. gr., 5y
5.99%
Rev. gr., 5y
17.42%
Revenues
355m
+7.02%
45,495,00045,782,00065,149,00081,327,000118,759,000139,685,000158,928,000177,913,000217,748,000278,055,000331,431,000354,694,000
Net income
230m
-28.13%
-532,000-17,122,000-1,335,000-179,0007,147,0001,771,0005,406,000121,779,000309,708,000620,618,000320,400,000230,271,000
CFO
125m
-12.86%
12,015,00022,358,00037,596,00049,285,00065,096,00076,992,00093,312,00075,272,000113,689,000141,240,000143,327,000124,896,000
Dividend
Jun 27, 20240.055 AUD/sh
Earnings
Feb 19, 2025

Profile

National Storage is the largest self-storage provider in Australia and New Zealand, with 194 centres providing tailored storage solutions to over 70,000 residential and commercial customers. NSR is the first independent, internally managed and fully integrated owner and operator of self-storage centres to be listed on the Australian Securities Exchange (ASX).
URL
https://www.nationalstorageinvest.com.au/
IPO date
Dec 19, 2013
Employees
660
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
354,694
7.02%
331,431
19.20%
278,055
27.70%
Cost of revenue
72,985
23,525
21,961
Unusual Expense (Income)
NOPBT
281,709
307,906
256,094
NOPBT Margin
79.42%
92.90%
92.10%
Operating Taxes
11,471
13,817
10,238
Tax Rate
4.07%
4.49%
4.00%
NOPAT
270,238
294,089
245,856
Net income
230,271
-28.13%
320,400
-48.37%
620,618
100.39%
Dividends
(102,378)
(104,888)
(76,779)
Dividend yield
3.26%
3.59%
3.01%
Proceeds from repurchase of equity
(74)
329,946
(1,198)
BB yield
0.00%
-11.29%
0.05%
Debt
Debt current
23,278
22,570
10,636
Long-term debt
1,571,384
1,121,305
1,069,971
Deferred revenue
16,372
17,045
17,600
Other long-term liabilities
117,702
(95,005)
(22,572)
Net debt
1,530,562
1,047,733
965,165
Cash flow
Cash from operating activities
124,896
143,327
141,240
CAPEX
(830)
(7,770)
(7,127)
Cash from investing activities
(466,621)
(345,554)
(281,245)
Cash from financing activities
332,926
185,843
127,870
FCF
155,980
333,657
248,904
Balance
Cash
55,245
67,330
83,651
Long term investments
8,855
28,812
31,791
Excess cash
46,365
79,570
101,539
Stockholders' equity
3,506,821
6,500,471
5,470,865
Invested Capital
4,997,370
4,372,667
3,931,976
ROIC
5.77%
7.08%
6.95%
ROCE
5.58%
6.91%
6.34%
EV
Common stock shares outstanding
1,363,473
1,244,070
1,192,434
Price
2.30
-2.13%
2.35
9.81%
2.14
8.08%
Market cap
3,135,988
7.27%
2,923,563
14.57%
2,551,808
25.70%
EV
7,868,092
7,085,250
6,148,946
EBITDA
284,442
310,735
259,272
EV/EBITDA
27.66
22.80
23.72
Interest
47,598
44,602
26,385
Interest/NOPBT
16.90%
14.49%
10.30%