Create Free Account

By creating account you will get access to hot stocks & personalised emails

National Storage REIT

Real Estate AU NSR

2.16AUD
0.03(1.41%)

Last update at 2024-04-29T02:16:00Z

Day Range

2.152.18
LowHigh

52 Week Range

1.942.47
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 334.22M 630.86M 310.57M 119.51M 145.11M
Minority interest - - 2109.56M 1578.62M 1188.15M
Net income 320.40M 620.62M 309.71M 121.78M 121.78M
Selling general administrative 58.16M 51.24M 41.74M 32.09M 28.74M
Selling and marketing expenses 8.91M 7.33M 6.53M 4.28M 4.24M
Gross profit 278.41M 230.15M 179.05M 144.41M 128.30M
Reconciled depreciation 2.83M 3.18M 2.35M 1.60M 0.98M
Ebit 377.19M 661.93M 342.38M 154.58M 172.58M
Ebitda 380.02M 665.11M 344.72M 156.18M 173.56M
Depreciation and amortization 2.83M 3.18M 2.35M 1.60M 0.98M
Non operating income net other - - - - -
Operating income 190.22M 155.00M 117.64M 98.33M 172.58M
Other operating expenses 46.70M 376.54M 120.78M 26.27M 66.63M
Interest expense 42.98M 26.71M 30.93M 31.36M 25.93M
Tax provision 13.82M 10.24M 0.86M -2.26500M 0.27M
Interest income 2.65M 0.75M 0.87M 30.89M 54.18M
Net interest income -45.30600M -31.38000M -37.64100M -31.36300M -24.40100M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 13.82M 10.24M 0.86M -2.26500M 0.27M
Total revenue 320.13M 268.91M 208.79M 169.54M 149.28M
Total operating expenses 95.53M 84.11M 69.20M 52.69M 45.65M
Cost of revenue 41.72M 38.76M 29.74M 25.13M 20.98M
Total other income expense net 196.63M 516.20M 238.37M 65.92M -27.47000M
Discontinued operations - - - - -
Net income from continuing ops 320.40M 620.62M 309.71M 121.78M 144.84M
Net income applicable to common shares 320.40M 27.22M 3.73M -5.98100M 5.41M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 4582.04M 4053.98M 3251.87M 2640.33M 2392.31M
Intangible assets 3.07M 2.85M 3.24M 2.67M 2.55M
Earning assets - - - - -
Other current assets 11.38M 7.01M 4.94M 8.51M 6.94M
Total liab 1195.52M 1215.09M 967.23M 918.51M 1088.04M
Total stockholder equity 272.56M 206.92M 175.08M 143.21M 116.13M
Deferred long term liab - - - - -
Other current liab 111.69M 101.72M 73.51M 51.33M 54.32M
Common stock 191.94M 163.53M 161.32M 133.17M 100.14M
Capital stock 191.94M 163.53M 161.32M 133.17M 100.14M
Retained earnings 78.28M 40.98M 13.76M 10.03M 16.01M
Other liab 16.85M 14.69M 7.32M 5.35M 3.06M
Good will 43.95M 43.95M 43.95M 43.95M 43.95M
Other assets 37.36M 26.35M 14.19M 7.56M 3.10M
Cash 67.33M 83.65M 95.91M 90.35M 178.84M
Cash and equivalents - - - - -
Total current liabilities 146.16M 130.42M 100.09M 70.52M 75.85M
Current deferred revenue 17.05M 17.60M 16.18M 12.24M 12.72M
Net debt 975.17M 996.96M 772.84M 757.94M 834.24M
Short term debt 11.29M 10.64M 9.04M 6.01M 5.33M
Short long term debt - - - - 0.24M
Short long term debt total 1042.50M 1080.61M 868.75M 848.29M 1013.08M
Other stockholder equity 3113.88M 2.42M 0.00300M 0.01000M 16.42M
Property plant equipment 5.62M 3836.76M 3062.99M 2459.72M 2118.03M
Total current assets 98.13M 112.66M 117.22M 117.96M 207.38M
Long term investments 8.99M 10.53M 7.88M 8.45M 16.73M
Net tangible assets 225.54M 160.12M 127.88M 96.58M 69.63M
Short term investments - - 0.00000M 2.29M 1.18M
Net receivables 17.31M 20.15M 15.06M 15.97M 19.74M
Long term debt 941.13M 972.02M 758.05M 677.70M 843.93M
Inventory 2.11M 1.85M 1.32M 0.83M 0.68M
Accounts payable 6.14M 0.47M 1.36M 0.94M 3.49M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.34M 2.42M 0.00300M 0.01000M -0.02700M
Additional paid in capital - - - - -
Common stock total equity - - - 133.17M 100.14M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 4413.10M 3867.92M 3063.94M 2452.62M 2117.86M
Deferred long term asset charges - - - - -
Non current assets total 4483.91M 3941.32M 3134.65M 2522.37M 2184.93M
Capital lease obligations 101.37M 108.59M 110.70M 170.59M 169.15M
Long term debt total 1031.22M 1069.97M 859.71M 842.28M 1007.75M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -343.93500M -0.90600M -429.73600M 7.79M 4.57M
Change to liabilities -0.55500M 1.42M 3.95M -0.48300M 0.14M
Total cashflows from investing activities -343.93500M -281.24500M -429.73600M -271.06800M -409.92100M
Net borrowings -45.57200M 204.72M 67.56M -176.04100M 230.94M
Total cash from financing activities 185.84M 127.87M 321.56M 117.58M 474.07M
Change to operating activities 2.13M 8.88M 11.14M -4.38600M 0.73M
Net income 320.40M 620.62M 309.71M 121.78M 5.41M
Change in cash -16.32100M -12.25900M 5.56M -88.49000M 157.51M
Begin period cash flow 83.65M 95.91M 90.35M 178.84M 21.33M
End period cash flow 67.33M 83.65M 95.91M 90.35M 178.84M
Total cash from operating activities 143.33M 141.24M 113.69M 75.27M 93.31M
Issuance of capital stock 340.36M - 325.47M 361.88M 345.43M
Depreciation 2.83M 3.18M 2.35M 1.60M 0.98M
Other cashflows from investing activities -342.36400M -279.27300M -428.17900M -269.51700M -408.91100M
Dividends paid 104.89M 76.78M 63.17M 51.75M 41.30M
Change to inventory -0.25200M -0.53100M -0.48500M -0.15100M -0.02600M
Change to account receivables 1.98M -3.44300M 0.94M -2.53000M 1.12M
Sale purchase of stock -5.20700M -0.59900M -6.92100M -7.02500M -7.42700M
Other cashflows from financing activities -8.26700M 426.19M 154.16M -16.05200M 352.73M
Change to netincome 144.87M 129.04M 113.54M 101.41M 84.97M
Capital expenditures 7.77M 7.13M 1.56M 1.55M 0.23M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 3.31M 6.32M 15.54M -7.55000M 1.09M
Stock based compensation 1.50M 2.56M - - -
Other non cash items -181.33800M -482.67700M -213.90900M -40.55500M 85.83M
Free cash flow 135.56M 134.11M 112.13M 73.72M 93.08M

Fundamentals

  • Previous Close 2.13
  • Market Cap3001.07M
  • Volume682128
  • P/E Ratio8.76
  • Dividend Yield5.02%
  • EBITDA199.49M
  • Revenue TTM339.66M
  • Revenue Per Share TTM0.26
  • Gross Profit TTM 289.62M
  • Diluted EPS TTM0.25

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		 0.03 1.41% 2.16 8.76 19.16 9.16 10.70 13.35 15.68
BWP
BWP Trust		 0.06 1.73% 3.52 - 18.83 14.60 0.98 16.58 -1390.1141
CIP
Centuria Industrial Reit Unit		 0.03 0.78% 3.21 - 19.23 9.02 0.85 15.29 122.37
DXI
Dexus Industria REIT Unit		 -0.025 0.87% 2.87 - - 10.46 1.11 16.22 369.99

Reports Covered

Stock Research & News

View All

Profile

National Storage is the largest self-storage provider in Australia and New Zealand, with over 225 centres providing tailored storage solutions to over 90,000 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 - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).

Our Company

Useful Links

Contact Us

Market Research

Our Company

Useful Links

Contact Us

Disclaimer

The information given by Kalkine Pty Ltd ABN34 154 808 312 (Australian Financial Services License Number 425376) on this website is general information or advice only.

It does not take into account any of your personal objectives, circumstances or needs. Choosing an investment is an important decision. If you do not feel confident making a decision based on the recommendations Kalkine has made in our reports, you should consider obtaining personal advice from an authorised adviser.

There may be a product disclosure statement or other offer document for the securities and financial products we write about in Kalkine Reports. You should obtain a copy of the product disclosure statement or offer document before making any decision about whether to acquire the security or product. Terms & Conditions have been provided for our services, please go through them and also read our Financial Services Guide.

Our website may contain information on past performance of particular investments. Past performance is not an indicator of future performance. Hypothetical returns may not reflect actual performance. Any displays of potential investment opportunities are for sample purposes only and may not actually be available to investors.

The information on the website does not constitute an offer to sell securities or a solicitation of an offer to buy securities. Our reports contain general recommendations to invest in securities.

Copyright 2024 Krish Capital Pty. Ltd. All rights reserved. No part of this website, or its content, may be reproduced in any form without our prior consent.