NATIONAL STORAGE REIT (NSR)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

NSR

NSR - NATIONAL STORAGE REIT

FNArena Sector : REITs
Year End: June
GICS Industry Group : Real Estate
Debt/EBITDA: 6.93
Index: ASX200 | ASX300 | ALL-ORDS

National Storage is a real estate trust that owns and operates over 160 self storage facilities in Australia and New Zealand. It listed on the ASX in 2013.

LAST PRICE CHANGE +/- CHANGE % VOLUME

$2.20

24 Mar
2025

0.030

OPEN

$2.17

1.38%

HIGH

$2.21

9,738,258

LOW

$2.16

TARGET
$2.512

-0.02 change from previous day

 14.2% upside
OTHER COMPANIES IN THE SAME SECTOR
ABG . AOF . ARF . ASK . BWP . CDP . CDP . CHC . CIP . CLW . COF . CQE . CQR . DGT . DXC . DXI . DXS . ECF . GDF . GDI . HCW . HDN . PLG . REP . RFF . RGN . SCG . TGP . URW . VCX . WOT . WPR .
FNARENA'S MARKET CONSENSUS FORECASTS
NSR: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 16.9 11.9 xxx
DPS (cps) xxx 11.0 11.2 xxx
EPS Growth xxx - 34.5% - 29.6% xxx
DPS Growth xxx 0.0% 1.4% xxx
PE Ratio xxx N/A 18.6 xxx
Dividend Yield xxx N/A 5.0% xxx
Div Pay Ratio(%) xxx 65.1% 93.7% xxx

Dividend yield today if purchased 3 years ago: 4.14%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 4.98

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 30/12 - (franking ex-di

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx16.9
DPS All xxxxxxxxxxxxxxx11.0
Sales/Revenue xxxxxxxxxxxxxxx354.9 M
Book Value Per Share xxxxxxxxxxxxxxx255.9
Net Operating Cash Flow xxxxxxxxxxxxxxx124.9 M
Net Profit Margin xxxxxxxxxxxxxxx64.88 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx6.68 %
Return on Invested Capital xxxxxxxxxxxxxxx4.90 %
Return on Assets xxxxxxxxxxxxxxx4.72 %
Return on Equity xxxxxxxxxxxxxxx6.68 %
Return on Total Capital xxxxxxxxxxxxxxx4.50 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx10.2 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx12 M
Long Term Debt xxxxxxxxxxxxxxx1,478 M
Total Debt xxxxxxxxxxxxxxx1,489 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx55 M
Price To Book Value xxxxxxxxxxxxxxx0.90

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx12.8 M
Capex % of Sales xxxxxxxxxxxxxxx3.61 %
Cost of Goods Sold xxxxxxxxxxxxxxx6 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx137 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx4,856 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.5

No. Of Recommendations

5
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

UBS

xx/xx/xxxx

1

xxxxxxx xx xxx xxxx xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Citi

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Macquarie

27/02/2025

1

Upgrade to Outperform from Neutral

$2.42

10.00%

National Storage REIT's 1H25 underlying earnings were up 2% year on year and -1% below Macquarie's estimate. FY25 guidance implies at least 7% growth in 2H25 on 1H25.

As per the commentary, 2H25 earnings growth will come from a combination of rent growth from the stabilised portfolio enhanced by improved occupancy and revenue per average sqm from growth assets.

National Storage has an additional 200,000sqm under construction or has DA obtained and is planned for delivery over the next 24 months, the broker notes.

The REIT offers a 5.2% yield and a 6.2% three-year CAGR with underlying rental growth enhanced by accretive developments and acquisitions, Macquarie points out. Upgrade to Outperform from Neutral. Target rises to $2.42 from $2.40.

FORECAST
Macquarie forecasts a full year FY25 dividend of 11.10 cents and EPS of 11.80 cents.
Macquarie forecasts a full year FY26 dividend of 12.00 cents and EPS of 12.80 cents.

Morgan Stanley

xx/xx/xxxx

5

xxxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Ord Minnett

xx/xx/xxxx

2

xxxxxxx xx xxxxxxxxxx xxxx xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

2

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Moelis

xx/xx/xxxx

1

xxxxxxx xx xxx xxxx xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Jarden

05/03/2025

2

Overweight

$2.75

25.00%

National Storage REIT has an appealing asset class in its development strategy and Jarden believes medium-term earnings growth will be supported by an expansion of the development pipeline rather than simply increasing revenue through the stabilised portfolio.

After underperforming over the past 6-12 months and trading at a -13% discount to NTA, the broker believes the shares continue to offer an attractive risk/reward profile. Overweight maintained. Target is $2.75.

FORECAST
Jarden forecasts a full year FY25 dividend of 11.20 cents and EPS of 11.00 cents.
Jarden forecasts a full year FY26 dividend of 11.90 cents and EPS of 11.80 cents.
Access Extra Coverage Research History >

NSR STOCK CHART

FNArena News on NSR

1
Australian Broker Call *Extra* Edition – Mar 24, 2025

Mar 24 2025 - Daily Market Reports
2
Post Bottom, Focus Shifts To A-REITs Potential

Mar 13 2025 - Feature Stories
3
Australian Broker Call *Extra* Edition – Mar 05, 2025

Mar 05 2025 - Daily Market Reports
4
Australian Broker Call *Extra* Edition – Mar 04, 2025

Mar 04 2025 - Daily Market Reports
5
Weekly Ratings, Targets, Forecast Changes – 28-02-25

Mar 03 2025 - Weekly Reports

Latest REITs News

1
Australian Listed Real Estate Tables – 24-03-2025

Mar 24 2025 - Weekly Reports
2
Australian Listed Real Estate Tables – 17-03-2025

Mar 17 2025 - Weekly Reports
3
Post Bottom, Focus Shifts To A-REITs Potential

Mar 13 2025 - Feature Stories
4
Australian Listed Real Estate Tables – 10-03-2025

Mar 10 2025 - Weekly Reports
5
Australian Listed Real Estate Tables – 03-03-2025

Mar 03 2025 - Weekly Reports
6
Australian Listed Real Estate Tables – 24-02-2025

Feb 24 2025 - Weekly Reports
7
Australian Listed Real Estate Tables – 17-02-2025

Feb 17 2025 - Weekly Reports
8
Australian Listed Real Estate Tables – 10-02-2025

Feb 10 2025 - Weekly Reports
9
Australian Listed Real Estate Tables – 03-02-2025

Feb 03 2025 - Weekly Reports
10
Ask FNArena: CSL, Charter Hall & Dexus

Dec 16 2024 - Rudi's View