Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

National Storage REIT

Real Estate AU NSR

2.76AUD
-0.01(0.36%)

Last update at 2026-03-11T05:45:00Z

Day Range

2.762.77
LowHigh

52 Week Range

1.962.85
LowHigh

Fundamentals

  • Previous Close 2.77
  • Market Cap3889.25M
  • Volume14222638
  • P/E Ratio277.00
  • Dividend Yield4.19%
  • EBITDA243.40M
  • Revenue TTM417.80M
  • Revenue Per Share TTM0.30
  • Gross Profit TTM 363.50M
  • Diluted EPS TTM0.01

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax 248.40M 241.74M 334.22M 630.86M 310.57M
Minority interest -208.60000M - - - 2109.56M
Net income 27.50M 230.27M 320.40M 620.62M 309.71M
Selling general administrative 63.60M 59.70M 58.16M 51.24M 41.74M
Selling and marketing expenses 12.30M 7.82M 8.91M 7.33M 6.53M
Gross profit 303.40M 349.23M 278.41M 230.15M 179.05M
Reconciled depreciation 2.90M 2.73M 2.83M 3.18M 2.35M
Ebit 311.90M 289.34M 377.19M 661.93M 342.38M
Ebitda 314.80M 292.07M 380.02M 665.11M 344.72M
Depreciation and amortization 2.90M 2.73M 2.83M 3.18M 2.35M
Non operating income net other - - - - -
Operating income 194.30M 273.76M 190.22M 155.00M 117.64M
Other operating expenses 163.70M 80.93M 46.70M 376.54M 120.78M
Interest expense 63.50M 47.60M 42.98M 26.71M 30.93M
Tax provision 12.30M 11.47M 13.82M 10.24M 0.86M
Interest income 1.90M 2.22M 2.65M 0.75M 0.87M
Net interest income -65.70000M -49.90500M -45.30600M -31.38000M -37.64100M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 12.30M 11.47M 13.82M 10.24M 0.86M
Total revenue 358.00M 354.69M 320.13M 268.91M 208.79M
Total operating expenses 109.10M 80.93M 95.53M 84.11M 69.20M
Cost of revenue 54.60M 5.47M 41.72M 38.76M 29.74M
Total other income expense net 54.10M -32.02200M 196.63M 516.20M 238.37M
Discontinued operations - - - - -
Net income from continuing ops 236.10M 230.27M 320.40M 620.62M 309.71M
Net income applicable to common shares 27.50M 230.27M 320.40M 27.22M 3.73M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 5797.30M 5166.74M 4582.04M 4053.98M 3251.87M
Intangible assets 4.10M 3.29M 3.07M 2.85M 3.24M
Earning assets - - - - -
Other current assets - -75.90000M 11.38M 7.01M 4.94M
Total liab 2160.10M 1659.92M 1195.52M 1215.09M 967.23M
Total stockholder equity 336.90M 3506.82M 272.56M 206.92M 175.08M
Deferred long term liab - - - - -
Other current liab - 122.87M 111.69M 101.72M 73.51M
Common stock - 196.00M 191.94M 163.53M 161.32M
Capital stock 200.30M 196.00M 191.94M 163.53M 161.32M
Retained earnings 134.70M 107.22M 78.28M 40.98M 13.76M
Other liab - - 16.85M 14.69M 7.32M
Good will 44.00M 43.95M 43.95M 43.95M 43.95M
Other assets - - 37.36M 26.35M 14.19M
Cash 65.50M 55.24M 67.33M 83.65M 95.91M
Cash and equivalents - - - - -
Total current liabilities 469.60M 151.27M 146.16M 130.42M 100.09M
Current deferred revenue - 16.37M 17.05M 17.60M 16.18M
Net debt 1825.50M 1434.03M 975.17M 996.96M 772.84M
Short term debt - 11.64M 11.29M 10.64M 9.04M
Short long term debt 307.30M - - - -
Short long term debt total - 1489.28M 1042.50M 1080.61M 868.75M
Other stockholder equity - - 3113.88M 2.42M 0.00300M
Property plant equipment - - 5.62M 3836.76M 3062.99M
Total current assets 257.50M 232.55M 98.13M 112.66M 117.22M
Long term investments 62.50M 8.86M 8.99M 10.53M 7.88M
Net tangible assets - - 225.54M 160.12M 127.88M
Short term investments 157.50M 4890.02M - - 0.00000M
Net receivables 4.80M 20.66M 17.31M 20.15M 15.06M
Long term debt 1583.70M 1395.53M 941.13M 972.02M 758.05M
Inventory 1.50M 1.59M 2.11M 1.85M 1.32M
Accounts payable 0.10M 0.39M 6.14M 0.47M 1.36M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 3203.60M 2.34M 2.42M 0.00300M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 8.10M 4862.32M 4413.10M 3867.92M 3063.94M
Deferred long term asset charges - - - - -
Non current assets total 5539.80M 4934.19M 4483.91M 3941.32M 3134.65M
Capital lease obligations 82.60M 93.75M 101.37M 108.59M 110.70M
Long term debt total - - 1031.22M 1069.97M 859.71M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments -485.20000M -466.62100M -343.93500M -0.90600M -429.73600M
Change to liabilities - - -0.55500M 1.42M 3.95M
Total cashflows from investing activities -485.20000M -466.62100M -345.55400M -281.24500M -429.73600M
Net borrowings 487.00M 437.30M -45.57200M 204.72M 67.56M
Total cash from financing activities 276.90M 332.93M 185.84M 127.87M 321.56M
Change to operating activities - - 2.13M 8.88M 11.14M
Net income 27.50M 230.27M 320.40M 620.62M 309.71M
Change in cash 10.30M -12.08500M -16.32100M -12.25900M 5.56M
Begin period cash flow 55.20M 67.33M 83.65M 95.91M 90.35M
End period cash flow 65.50M 55.24M 67.33M 83.65M 95.91M
Total cash from operating activities 218.60M 124.90M 143.33M 141.24M 113.69M
Issuance of capital stock - - 340.36M - 325.47M
Depreciation - 2.73M 2.83M 3.18M 2.35M
Other cashflows from investing activities 3.40M -262.85400M -212.38200M -42.58500M -45.96600M
Dividends paid 104.80M 102.38M 104.89M 76.78M 63.17M
Change to inventory 0.10M 0.49M -0.25200M -0.53100M -0.48500M
Change to account receivables 3.40M -2.17300M 1.98M -3.44300M 0.94M
Sale purchase of stock -0.10000M -0.07400M -5.20700M -0.59900M -6.92100M
Other cashflows from financing activities -105.20000M -1.92500M 1.15M -15.09600M -22.84500M
Change to netincome - - 144.87M 129.04M 113.54M
Capital expenditures 4.30M 6.89M 7.77M 7.13M 1.56M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 4.90M -10.11300M 3.31M 6.32M 15.54M
Stock based compensation - 1.22M 1.50M 2.56M -
Other non cash items 213.70M -97.99500M -181.33800M -482.67700M -213.90900M
Free cash flow 214.30M 112.10M 135.56M 134.11M 112.13M

Peer Comparison

Sector: Real Estate Industry: REIT - Industrial

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
NSR
National Storage REIT		 -0.01 0.36% 2.76 277.00 21.64 9.31 10.96 16.33 20.12
BWP
BWP Trust		 0.01 0.26% 3.80 10.27 19.34 13.35 0.92 18.26 12.31
CIP
Centuria Industrial REIT		 - -% 3.06 14.36 16.75 8.03 0.81 14.24 16.74
ASK
Abacus Storage King		 -0.005 0.35% 1.42 6.52 - 7.52 0.82 12.35 9.28
DXI
Dexus Industria REIT		 -0.02 0.80% 2.47 19.46 - 6.17 1.02 15.04 13.12

Reports Covered

Stock Research & News

View All

Profile

National Storage is the largest self-storage provider in Australia and New Zealand. With over 290 centres providing tailored storage solutions to over 100,000 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).

National Storage REIT

Level 16, Riparian Plaza, Brisbane, QLD, Australia, 4000

Key Executives

Name Title Year Born
Mr. Andrew Catsoulis B.A., L.L.B. MD & Director NA
Mr. Stuart Owen CPA Chief Financial Officer NA
Ms. Claire Fidler L.L.B. Head of Legal & Governance, Company Sec. and Exec. Director NA
Ms. Claire Fidler L.L.B. Head of Legal & Governance, Company Secretary and Executive Director NA
Mr. Manny Lynch Chief People Officer NA
Ms. Claire Fidler L.L.B. Head of Legal & Governance, Company Secretary and Executive Director NA
Mr. Manny Lynch Chief People Officer NA
Ms. Claire Fidler L.L.B. Head of Legal & Governance, Company Secretary and Executive Director NA
Mr. Manny Lynch Chief People Officer NA
Ms. Claire Fidler L.L.B. Head of Legal & Governance, Company Secretary and Executive Director NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.