National Storage Affiliates Trust (NSA) Bundle
Understanding National Storage Affiliates Trust (NSA) Revenue Streams
Understanding National Storage Affiliates Trust’s Revenue Streams
The revenue analysis for National Storage Affiliates Trust (NSA) provides critical insights into its financial health as of 2024. This chapter delves into the various components of its revenue streams, year-over-year growth rates, and the contributions from different business segments.
Breakdown of Primary Revenue Sources
- Total Revenue: For the nine months ended September 30, 2024, total revenue was $193.6 million, compared to $219.1 million for the same period in 2023, reflecting a decrease of 11.6%.
- Rental Revenue: Rental revenue decreased by $66.1 million, or 11.1%, for the nine months ended September 30, 2024, totaling $529.2 million compared to $595.3 million in 2023.
- Other Property-Related Revenue: This segment, which includes ancillary income from tenant insurance-related fees and sales of storage supplies, decreased by $1.5 million, or 6.9%, totaling $20.7 million for the nine months ended September 30, 2024.
- Management Fees and Other Revenue: This revenue stream increased by $5.2 million, or 20.4%, for the nine months ended September 30, 2024, totaling $30.7 million.
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate has shown significant fluctuation:
| Period | Total Revenue ($ millions) | Percentage Change |
|---|---|---|
| 9 months ended September 30, 2023 | 219.1 | - |
| 9 months ended September 30, 2024 | 193.6 | -11.6% |
Contribution of Different Business Segments to Overall Revenue
The contributions from various segments have varied significantly:
| Revenue Source | Revenue ($ millions) | Percentage of Total Revenue |
|---|---|---|
| Rental Revenue | 529.2 | 273.5% |
| Other Property-Related Revenue | 20.7 | 10.7% |
| Management Fees and Other Revenue | 30.7 | 15.8% |
Analysis of Significant Changes in Revenue Streams
- The decrease in rental revenue was primarily attributed to the sale of 32 self-storage properties in December 2023 and the contribution of 56 properties to a joint venture in March 2024.
- Average occupancy rates decreased from 88.7% for the nine months ended September 30, 2023, to 85.8% for the same period in 2024.
- Average annualized rental revenue per occupied square foot increased from $15.13 to $15.64, a 3.4% increase, indicating a rise in lease rates despite the overall revenue decline.
In summary, National Storage Affiliates Trust has experienced notable shifts in its revenue streams, reflecting changes in property occupancy, sales, and management activities. The financial data indicates a complex environment for revenue generation as of 2024.
A Deep Dive into National Storage Affiliates Trust (NSA) Profitability
Profitability Metrics
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was 32.7%, down from 35.7% for the same period in 2023.
Operating Profit Margin: The operating profit margin for the nine months ended September 30, 2024, was 21.5%, a decrease from 24.2% in the prior year.
Net Profit Margin: The net profit margin as of September 30, 2024, stood at 15.4%, compared to 20.2% for the nine months ended September 30, 2023.
Trends in Profitability Over Time
Net income attributable to common shareholders for the three months ended September 30, 2024, was $13,589 thousand, a decrease of 56.7% from $24,127 thousand in the same period of 2023.
The total revenue for the three months ended September 30, 2024, was $174,467 thousand, a decline of 13.5% from $201,833 thousand in 2023.
Comparison of Profitability Ratios with Industry Averages
| Metric | NSA (2024) | Industry Average |
|---|---|---|
| Gross Profit Margin | 32.7% | 35.0% |
| Operating Profit Margin | 21.5% | 25.0% |
| Net Profit Margin | 15.4% | 18.0% |
Analysis of Operational Efficiency
The total operating expenses for the nine months ended September 30, 2024, were $356,796 thousand, a decrease of 10.2% from $393,019 thousand in the same period of 2023.
General and administrative expenses decreased by $2.0 million, or 13.2%, for the three months ended September 30, 2024, compared to the same period in 2023.
Depreciation and amortization expenses decreased by $26.3 million, or 15.7%, for the nine months ended September 30, 2024, compared to the nine months ended September 30, 2023.
Key Profitability Metrics Summary
| Metric | 2024 (Q3) | 2023 (Q3) |
|---|---|---|
| Net Income | $29,771 thousand | $43,064 thousand |
| Total Revenue | $174,467 thousand | $201,833 thousand |
| Operating Expenses | $117,130 thousand | $133,661 thousand |
Debt vs. Equity: How National Storage Affiliates Trust (NSA) Finances Its Growth
Debt vs. Equity: How National Storage Affiliates Trust Finances Its Growth
The company's outstanding debt as of September 30, 2024, is summarized as follows (dollars in thousands):
| Debt Type | Interest Rate | September 30, 2024 | December 31, 2023 |
|---|---|---|---|
| Revolving line of credit | 4.43% | $406,800 | $381,000 |
| Term loan D | 3.96% | $275,000 | $275,000 |
| Term loan E | 4.91% | $130,000 | $130,000 |
| 2028 Term loan facility | 4.62% | $75,000 | $75,000 |
| April 2029 Term loan facility | 4.27% | $100,000 | $100,000 |
| June 2029 Term loan facility | 5.37% | $285,000 | $285,000 |
| May 2026 Senior Unsecured Notes | 2.16% | $35,000 | $35,000 |
| October 2026 Senior Unsecured Notes | 6.46% | $65,000 | $65,000 |
| July 2028 Senior Unsecured Notes | 5.75% | $120,000 | $120,000 |
| September 2028 Senior Unsecured Notes | 5.40% | $75,000 | $0 |
| October 2028 Senior Unsecured Notes | 6.55% | $100,000 | $100,000 |
| 2029 Senior Unsecured Notes | 3.98% | $100,000 | $100,000 |
| August 2030 Senior Unsecured Notes | 2.99% | $150,000 | $150,000 |
| Fixed rate mortgages payable | 3.60% | $217,147 | $222,757 |
| Total Debt | $3,428,304 | $3,658,205 |
The debt-to-equity ratio as of September 30, 2024, is calculated as follows:
- Total Debt: $3,428,304
- Total Equity: $814,019
- Debt-to-Equity Ratio: 4.22
This ratio significantly exceeds the industry standard, which typically ranges from 1.0 to 2.0 for real estate investment trusts (REITs), indicating a higher reliance on debt financing.
Recent debt activities include:
- On September 5, 2024, the company issued $75.0 million of 5.40% senior unsecured notes due September 5, 2028.
- $125.0 million of 5.55% senior unsecured notes due September 5, 2031.
- $150.0 million of 5.74% senior unsecured notes due September 5, 2034.
The company's credit ratings are currently stable, with no downgrades reported following the recent debt issuances. The company maintains compliance with all financial covenants related to its credit facilities.
To balance its capital structure, the company has engaged in equity funding through the issuance of common shares and the redemption of OP units. In the nine months ended September 30, 2024, the company repurchased 7,400,322 common shares for approximately $275.2 million, which reflects its strategy to manage equity dilution while maintaining liquidity for growth initiatives.
Assessing National Storage Affiliates Trust (NSA) Liquidity
Assessing National Storage Affiliates Trust's Liquidity
Current Ratio: As of September 30, 2024, the current ratio stands at 1.16, indicating that current assets exceed current liabilities. This is an improvement from 1.10 as of December 31, 2023.
Quick Ratio: The quick ratio is calculated at 0.85 for the same period, suggesting that, excluding inventory, the company can still cover its current liabilities adequately.
Analysis of Working Capital Trends
Working capital as of September 30, 2024, is approximately $69.9 million, reflecting an increase from $64.9 million at the end of 2023. This growth is attributed to enhanced operational cash flow and strategic asset management.
| Period | Current Assets (in thousands) | Current Liabilities (in thousands) | Working Capital (in thousands) |
|---|---|---|---|
| September 30, 2024 | $407,800 | $337,900 | $69,900 |
| December 31, 2023 | $391,200 | $326,300 | $64,900 |
Cash Flow Statements Overview
For the nine months ended September 30, 2024, cash provided by operating activities totaled $282.9 million, down from $347.6 million for the same period in 2023, primarily due to decreased rental revenue.
Cash used in investing activities showed a net inflow of $470.9 million for the nine months ended September 30, 2024, a significant improvement from a net outflow of $75.9 million in 2023. This was largely due to proceeds from property sales contributing $616.8 million.
Cash used in financing activities amounted to $1.4 billion, reflecting ongoing debt repayments and equity repurchases.
| Cash Flow Activity | 2024 (in thousands) | 2023 (in thousands) |
|---|---|---|
| Operating Activities | $282,900 | $347,600 |
| Investing Activities | $470,900 | ($75,900) |
| Financing Activities | ($1,400,000) | ($900,000) |
Potential Liquidity Concerns or Strengths
Liquidity concerns are mitigated by a strong cash position of $69.9 million in cash and cash equivalents, alongside $8.5 million in restricted cash. The company has a robust credit facility with available undrawn capacity of $536.7 million as of September 30, 2024, enhancing its liquidity profile.
Despite a decrease in operating cash flow, strategic asset sales and a solid credit line provide a cushion against short-term liquidity challenges. Total debt as of September 30, 2024, is approximately $3.43 billion, with a manageable interest coverage ratio of 2.74.
Is National Storage Affiliates Trust (NSA) Overvalued or Undervalued?
Valuation Analysis
To assess the financial health of National Storage Affiliates Trust (NSA), we will analyze its valuation metrics, stock price trends, dividend yield, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The P/E ratio is a critical indicator of how much investors are willing to pay for each dollar of earnings. As of September 30, 2024, NSA's P/E ratio was approximately 19.6, based on a net income attributable to common shareholders of $79.5 million for the nine months ended September 30, 2024, and a weighted average share price around $16.75.
Price-to-Book (P/B) Ratio
The P/B ratio helps evaluate whether a stock is undervalued or overvalued based on the company's net asset value. As of September 30, 2024, NSA reported total equity of $814.0 million and a book value per share of approximately $10.88, resulting in a P/B ratio of about 1.54.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio provides insight into the company's valuation relative to its earnings before interest, taxes, depreciation, and amortization. As of September 30, 2024, NSA's enterprise value was approximately $4.2 billion, with EBITDA for the last twelve months at around $300 million, yielding an EV/EBITDA ratio of about 14.0.
Stock Price Trends
Over the past twelve months, NSA's stock has shown fluctuations in response to market conditions. The stock opened at approximately $19.50 a year ago and has seen a decline, closing at around $16.75 as of September 30, 2024, reflecting a decrease of approximately 14.2%.
Dividend Yield and Payout Ratios
NSA has maintained a consistent dividend policy. The annual dividend declared per common share is $1.68, resulting in a dividend yield of approximately 10.0% based on the recent stock price of $16.75. The payout ratio stands around 62.5%, indicating a sustainable dividend relative to earnings.
Analyst Consensus on Stock Valuation
As of mid-October 2024, the analyst consensus on NSA is a Hold, with several analysts suggesting that the stock is fairly valued at current levels given the recent performance metrics and market conditions. The average target price set by analysts is approximately $17.00.
| Metric | Value |
|---|---|
| P/E Ratio | 19.6 |
| P/B Ratio | 1.54 |
| EV/EBITDA Ratio | 14.0 |
| Stock Price (12 months ago) | $19.50 |
| Current Stock Price | $16.75 |
| Dividend Yield | 10.0% |
| Payout Ratio | 62.5% |
| Analyst Consensus | Hold |
| Average Target Price | $17.00 |
Key Risks Facing National Storage Affiliates Trust (NSA)
Key Risks Facing National Storage Affiliates Trust
Industry Competition: The self-storage industry is highly competitive, with numerous national and regional operators. As of September 30, 2024, the average occupancy rate for the company's portfolio decreased to 86.0%, down from 88.6% in the previous year. This decline can be attributed to intensified competition in the market, impacting rental revenue.
Regulatory Changes: Changes in local, state, and federal regulations can directly affect operational costs and compliance requirements. The company must navigate various zoning laws, environmental regulations, and safety standards that could impose additional costs or restrict operations.
Market Conditions: Economic fluctuations can influence consumer demand for storage space. For the nine months ended September 30, 2024, total revenue decreased by $62.4 million, or 9.7%, compared to the same period in 2023, driven by the sale of multiple properties and lower average occupancy. The impact of economic downturns may lead to further revenue declines.
Operational Risks: The company faces risks related to property management, maintenance, and tenant relations. The management fees and other revenue increased by $5.2 million, or 20.4%, indicating a focus on improving operational efficiencies. However, operational disruptions can still affect overall performance.
Financial Risks: As of September 30, 2024, the company reported total debt of $3.43 billion. High levels of debt can lead to increased interest expenses, which decreased by $5.8 million, or 4.8%, compared to the previous year. However, fluctuations in interest rates can impact financial stability.
Strategic Risks: The company's strategy of acquiring and managing self-storage properties involves inherent risks. The contribution of properties to joint ventures and the sales of assets can affect portfolio stability. For instance, the company sold 32 self-storage properties in December 2023 and 40 properties in September 2024, impacting revenue.
| Risk Factor | Details | Impact |
|---|---|---|
| Industry Competition | High competition affecting occupancy rates | Decrease in revenue and occupancy |
| Regulatory Changes | Compliance costs and operational restrictions | Increased operational costs |
| Market Conditions | Economic fluctuations affecting demand | Revenue decline |
| Operational Risks | Property management and maintenance challenges | Performance impact |
| Financial Risks | High debt levels and interest rate fluctuations | Financial stability concerns |
| Strategic Risks | Property acquisitions and sales impact | Portfolio stability concerns |
Mitigation Strategies: The company has been actively engaging in strategies to mitigate these risks. For instance, the management fees and other revenue have seen an increase, indicating a proactive approach to enhance operational efficiency. Additionally, the decrease in interest expenses suggests a focus on managing financial risks effectively.
Future Growth Prospects for National Storage Affiliates Trust (NSA)
Future Growth Prospects for National Storage Affiliates Trust
National Storage Affiliates Trust (NSA) is positioned for several growth opportunities driven by various key factors.
Analysis of Key Growth Drivers
- Market Expansions: NSA has been expanding its reach through strategic acquisitions and partnerships. In 2024, the company contributed 56 self-storage properties to its joint venture, which is anticipated to enhance its market presence.
- Acquisitions: The company completed acquisitions totaling $25.1 million for three self-storage properties during the nine months ended September 30, 2024.
- Product Innovations: NSA is focusing on enhancing its tenant insurance programs, which have seen increased revenue contributing to overall growth.
Future Revenue Growth Projections and Earnings Estimates
Future revenue projections reflect a challenging environment due to recent property sales. Total revenue decreased by $62.4 million, or 9.7%, for the nine months ended September 30, 2024, compared to the same period in 2023. Rental revenue also saw a decline of $66.1 million, or 11.1%, in the same timeframe. However, average annualized rental revenue per occupied square foot increased from $15.13 to $15.64, reflecting a 3.4% increase.
Strategic Initiatives or Partnerships
NSA's strategic initiatives include forming joint ventures that allow for shared resources and risk mitigation. In 2024, the joint ventures have already contributed significantly to cash flows, with net cash proceeds of $343.7 million from property contributions. Additionally, the company is exploring further joint ventures to facilitate growth and expansion.
Competitive Advantages
NSA benefits from several competitive advantages, including a diversified portfolio of 776 self-storage properties as of September 30, 2024. The company's ability to increase rental rates while managing operational costs positions it favorably against competitors. Notably, average occupancy rates declined from 88.7% in September 2023 to 85.8% in September 2024, yet the increasing rental revenue per square foot indicates effective management strategies.
| Key Financial Data | Q3 2024 | Q3 2023 | Change |
|---|---|---|---|
| Total Revenue | $193.6 million | $219.1 million | $(25.5 million) (-11.6%) |
| Rental Revenue | $174.3 million | $201.7 million | $(27.4 million) (-13.6%) |
| Net Income | $29.8 million | $43.1 million | $(13.3 million) (-30.9%) |
| Average Annualized Rental Revenue per Occupied Square Foot | $15.64 | $15.13 | $0.51 (3.4%) |
In summary, while National Storage Affiliates Trust faces challenges due to recent property sales and declining occupancy rates, its strategic initiatives and competitive advantages position it well for future growth opportunities.
National Storage Affiliates Trust (NSA) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- National Storage Affiliates Trust (NSA) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of National Storage Affiliates Trust (NSA)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View National Storage Affiliates Trust (NSA)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.