0
Signin
countryflagUS

18889881171

MSFT 430.59 0.8407% AAPL 222.5 -0.1212% NVDA 119.1 -0.0336% GOOGL 157.46 1.7907% GOOG 158.37 1.8195% AMZN 186.49 -0.2727% META 524.62 -0.1865% AVGO 167.69 1.902% TSLA 230.29 0.2089% TSM 172.5 0.6242% LLY 923.71 -1.2096% V 287.35 0.6938% JPM 204.32 -1.1036% UNH 594.32 1.0027% NVO 137.0 0.2488% WMT 80.6 1.18% LVMUY 134.665 -0.226% XOM 111.15 -0.0719% LVMHF 675.14 0.1691% MA 493.36 0.254%

National Storage Affiliates Trust

Real Estate US NSA

47.66USD
0.53(1.12%)

Last update at 2024-09-13T20:10:00Z

Day Range

46.8147.81
LowHigh

52 Week Range

27.4542.17
LowHigh

Fundamentals

  • Previous Close 47.13
  • Market Cap5554.84M
  • Volume760275
  • P/E Ratio38.10
  • Dividend Yield5.44%
  • EBITDA562.43M
  • Revenue TTM859.00M
  • Revenue Per Share TTM9.67
  • Gross Profit TTM 605.54M
  • Diluted EPS TTM1.08

Analyst Recommendations

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 188.45M 148.62M 81.15M 67.36M 57.14M
Minority interest -80.02800M -41.68200M 30.87M 62.03M 42.22M
Net income 183.76M 146.94M 79.48M 66.01M 14.11M
Selling general administrative 59.31M 51.00M 43.64M 45.58M 36.22M
Selling and marketing expenses - - - - -
Gross profit 590.54M 430.41M 308.74M 277.55M 227.02M
Reconciled depreciation 233.16M 158.31M 117.17M 105.12M 89.15M
Ebit 296.33M 222.63M 146.17M 122.33M 100.14M
Ebitda 529.49M 380.94M 263.34M 227.45M 189.29M
Depreciation and amortization 233.16M 158.31M 117.17M 105.12M 89.15M
Non operating income net other - 2.45M -3.37000M -3.02100M -1.78600M
Operating income 296.33M 222.63M 146.17M 122.33M 101.65M
Other operating expenses 512.03M 367.43M 285.11M 261.05M 229.24M
Interest expense 110.60M 72.06M 62.59M 56.46M 42.72M
Tax provision 4.69M 1.69M 1.67M 1.35M 0.82M
Interest income 102.85M 66.77M 62.33M 61.43M 44.15M
Net interest income -110.59900M -72.06200M -62.59500M -56.46400M -42.72400M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 4.69M 1.69M 1.67M 1.35M 0.82M
Total revenue 801.57M 585.67M 432.22M 387.90M 330.90M
Total operating expenses 301.01M 212.17M 161.62M 150.70M 125.37M
Cost of revenue 211.03M 155.26M 123.49M 110.35M 103.88M
Total other income expense net -107.87800M -74.00300M -65.01900M -54.96700M -1.78600M
Discontinued operations - - - - -
Net income from continuing ops 183.76M 146.94M 79.48M 66.01M 56.33M
Net income applicable to common shares 90.25M 92.15M 35.51M -8.40700M 3.76M
Preferred stock and other adjustments - 13.10M 13.10M 12.39M 10.35M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 6070.01M 5562.59M 3513.58M 3084.24M 2729.26M
Intangible assets 46.22M 69.33M 38.58M 29.54M 16.32M
Earning assets - - - - -
Other current assets 26.16M 12.41M 10.08M 8.48M 7.45M
Total liab 3680.99M 3080.14M 2083.10M 1632.14M 1326.96M
Total stockholder equity 1648.20M 1775.23M 968.96M 919.63M 916.84M
Deferred long term liab 1.39M 2.43M 16.41M 15.52M 1.26M
Other current liab -80.37700M - -1761.88100M -24.66500M 33.13M
Common stock 0.90M 0.91M 0.71M 0.60M 0.57M
Capital stock 226.34M 219.33M 219.03M 218.78M 173.07M
Retained earnings -396.65000M -291.26300M -251.70400M -197.07500M -114.12200M
Other liab 23.21M 22.21M 16.41M 15.52M 15.73M
Good will 8.18M 8.18M 8.18M 5.75M 5.75M
Other assets 6010.86M 5537.58M 3494.85M 7.70M 22.24M
Cash 35.31M 25.01M 18.72M 20.56M 13.18M
Cash and equivalents 35.31M 25.01M 18.72M 20.56M 13.18M
Total current liabilities 599.59M 571.47M 237.46M 73.43M 188.36M
Current deferred revenue 23.21M 22.21M 16.41M 15.52M 15.73M
Net debt 3541.61M 2939.90M 1923.00M 1538.15M 1264.92M
Short term debt 496.00M 490.00M 174.00M 24.66M 139.50M
Short long term debt 496.00M 490.00M 174.00M 58.57M 4.77M
Short long term debt total 3576.92M 2964.91M 1941.73M 1558.71M 1278.10M
Other stockholder equity 1777.98M 1866.77M 1050.71M 905.76M 844.28M
Property plant equipment 5644.28M 5241.68M 3195.57M 2753.90M 2391.46M
Total current assets 42.20M 27.88M 21.70M 24.28M 16.36M
Long term investments 227.44M 188.19M 202.53M 214.06M 245.12M
Net tangible assets 1368.36M 1556.81M 750.64M 701.45M 744.34M
Short term investments - 188.19M - - -
Net receivables 22.67M 13.13M 11.53M 10.35M 10.00M
Long term debt 3055.18M 2450.93M 1994.89M 1534.05M 1278.10M
Inventory -41.93900M -22.68600M - - -14.26800M
Accounts payable 80.38M 59.26M 47.04M 57.91M 33.13M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - 707.23M 461.52M 532.47M 485.46M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 40.53M -19.61100M -49.08400M -7.83300M 13.62M
Additional paid in capital - - - - -
Common stock total equity - 0.91M 0.71M 0.60M 0.57M
Preferred stock total equity - 218.42M 218.32M 218.18M 172.50M
Retained earnings total equity - -291.26300M -251.70400M -197.07500M -114.12200M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 5722.13M 102.42M 68.15M 65.44M 75.05M
Deferred long term asset charges - - - - -
Non current assets total 6027.81M 5534.72M 3491.88M 3059.97M 2712.90M
Capital lease obligations 25.74M 23.98M 24.76M 24.66M -
Long term debt total 3551.18M 2974.69M 1994.89M 1534.05M 1278.10M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -584.16500M -0.80000M 3.58M -0.21300M -186.61900M
Change to liabilities 15.83M 6.72M 6.64M 3.30M 6.60M
Total cashflows from investing activities -584.16500M -1998.05000M -509.68300M -393.03000M -514.48900M
Net borrowings 611.63M 1021.05M 380.88M 251.88M 312.40M
Total cash from financing activities 154.64M 1672.88M 286.45M 204.29M 352.65M
Change to operating activities -10.20600M -3.15900M -3.44000M 0.11M -5.71300M
Net income 183.76M 146.94M 79.48M 66.01M 56.33M
Change in cash 14.32M 6.17M -2.57500M 7.91M -0.04400M
Begin period cash flow 27.88M 21.70M 24.28M 16.36M 16.41M
End period cash flow 42.20M 27.88M 21.70M 24.28M 16.36M
Total cash from operating activities 443.85M 331.35M 220.65M 196.65M 161.80M
Issuance of capital stock 0.00000M 901.08M 83.58M 115.53M 176.83M
Depreciation 233.16M 158.31M 117.17M 105.12M 89.15M
Other cashflows from investing activities -44.08100M -2.86500M 3.58M -0.26500M 5.26M
Dividends paid -209.12400M -144.81200M -103.23800M -86.93600M 72.50M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock -90.10900M 2348.50M 929.50M 865.62M 822.50M
Other cashflows from financing activities 1414.25M -109.72700M -77.23900M -84.67600M -66.93700M
Change to netincome 96.90M 19.81M 18.65M 21.23M 13.06M
Capital expenditures 43.73M 28.00M 16.76M 21.46M 19.42M
Change receivables - - - - -
Cash flows other operating - 155.15M 113.88M 104.62M 84.72M
Exchange rate changes - - - - -
Cash and cash equivalents changes - 6.17M -2.57500M 7.91M -0.04400M
Change in working capital 5.62M 3.56M 3.20M 3.41M 2.17M
Stock based compensation 6.26M 5.46M 4.28M 4.53M 3.84M
Other non cash items 15.04M 2.73M 2.01M 1.49M 1.10M
Free cash flow 400.12M 303.35M 203.90M 175.19M 142.38M

Peer Comparison

Sector: Real Estate Industry: REIT - Industrial

Company Change (USD) Price (USD) 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)
NSA
National Storage Affiliates Trust		 0.53 1.12% 47.66 38.10 62.11 6.40 3.01 8.82 13.32
PLD
Prologis Inc		 -0.31 0.24% 129.98 42.17 52.08 14.75 2.25 18.70 23.08
PSA
Public Storage		 3.04 0.85% 359.16 27.33 27.32 11.54 8.95 14.45 20.02
PLDGP
Prologis Inc		 1.62 2.86% 58.25 10.93 - 5.05 -
EXR
Extra Space Storage Inc		 0.62 0.35% 177.90 28.98 28.74 14.47 2.23 19.14 26.72

Reports Covered

Stock Research & News

View All

Profile

National Storage Affiliates Trust is a real estate investment trust headquartered in Greenwood Village, Colorado, focused on the ownership, operation and acquisition of self storage properties predominantly located within the top 100 metropolitan statistical areas throughout the United States. As of September 30, 2023, the Company held ownership interests in and operated 1,119 self storage properties located in 42 states and Puerto Rico with approximately 73.0 million rentable square feet. NSA is one of the largest owners and operators of self storage properties among public and private companies in the United States.

National Storage Affiliates Trust

8400 East Prentice Avenue, Greenwood Village, CO, United States, 80111

Key Executives

Name Title Year Born
Mr. Arlen Dale Nordhagen Exec. Chairman 1957
Ms. Tamara D. Fischer B.A., CPA, CPA CEO & Trustee 1956
Mr. David G. Cramer Pres, COO & Member of Pro Advisory Committee 1965
Mr. Brandon S. Togashi Exec. VP, CFO, Chief Accounting Officer & Treasurer 1984
Mr. George Andrew Hoglund CFA VP of Investor Relations NA
Ms. Tiffany S. Kenyon Exec. VP, Gen. Counsel & Sec. NA
Mr. Will Bohn VP of Acquisitions NA
Melissa M. Cameron Sr. VP of Customer Acquisitions NA
Ms. Marti Dowling Director of Investor Relations NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.