NSA National Storage Affiliates Trust Common Shares of Beneficial Interest
$43,17
Harga · Mei 22, 2026
Fundamental per Mei 5, 2026
Rentang 52M
$27–$44
95% of range
Peringkat Analis
HOLD
17 analysts
Target Harga
$41
P/E (TTM)
40.9
ROE
—
Margin Laba Bersih
—
NSA Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$43.17
Kapitalisasi Pasar
—
P/E (TTM)
40.9
EPS (TTM)
$0.69
Pendapatan (TTM)
$753M
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$27 – $44
NSA Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$753M
2016-12-31
→
2025-12-31
EPS
$0.69
2016-12-31
→
2025-12-31
Arus Kas Bebas
—
Margin
—
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
NSA
Median Rekan
P/E (TTM)
40.9
30.2
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
NSA
Median Rekan
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
NSA
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
NSA
Median Rekan
Revenue YoY (Pendapatan YoY)
-2.3%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-2.1%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
11.7%
—
EPS YoY
-41.5%
—
Net Income YoY (Laba Bersih YoY)
-33.8%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
NSA
Median Rekan
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
—
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 13 Maret 2026 | $0,5700 |
| 15 Des. 2025 | $0,5700 |
| 15 Sep. 2025 | $0,5700 |
| 13 Juni 2025 | $0,5700 |
| 14 Maret 2025 | $0,5700 |
| 13 Des. 2024 | $0,5700 |
| 13 Sep. 2024 | $0,5600 |
| 14 Juni 2024 | $0,5600 |
| 14 Maret 2024 | $0,5600 |
| 14 Des. 2023 | $0,5600 |
| 14 Sep. 2023 | $0,5600 |
| 14 Juni 2023 | $0,5600 |
| 14 Maret 2023 | $0,5500 |
| 14 Des. 2022 | $0,5500 |
| 14 Sep. 2022 | $0,5500 |
| 14 Juni 2022 | $0,5500 |
| 14 Maret 2022 | $0,5000 |
| 14 Des. 2021 | $0,4500 |
| 14 Sep. 2021 | $0,4100 |
| 14 Juni 2021 | $0,3800 |
NSA Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
TAHAN
17 analis
- Beli Kuat 2 11,8%
- Beli 2 11,8%
- Tahan 13 76,5%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
11 analis · 2026-05-19
Median
$41.00
Sekarang
$43.17
Rendah
$33.00
Tinggi
$49.00
Target median
$41.00
-5,0%
Target rata-rata
$40.97
-5,1%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.01%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.16 | $0.15 | 0.01% |
| 31 Des. 2025 | $0.23 | $0.17 | 0.06% |
| 30 Sep. 2025 | $0.17 | $0.18 | -0.01% |
| 30 Juni 2025 | $0.19 | $0.21 | -0.02% |
| 31 Maret 2025 | $0.10 | $0.18 | -0.08% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| NSA | — | 40.9 | -2.3% | — | — | — |
| PSA | — | 28.8 | 2.7% | 37.0% | 18.8% | — |
| PSA | — | 28.8 | 2.7% | 37.0% | 18.8% | — |
| EXR | $27.50B | 28.4 | 3.7% | 28.8% | 7.1% | — |
| CUBE | $8.19B | 24.7 | 5.3% | 29.5% | 11.8% | — |
| SMA | $1.71B | -45.5 | 18.6% | -3.1% | -1.2% | 61.4% |
| SELF | $58M | 28.3 | 1.4% | 16.0% | 4.3% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $753M | $770M | $858M | $802M | $586M | $432M | $388M | $331M | $268M | $199M | |
| Cost of Revenue | $218M | $212M | $229M | $211M | $155M | $123M | $110M | $104M | $84M | $65M | |
| SG&A Expense | $51M | $58M | $59M | $59M | $51M | $44M | $44M | $36M | $30M | $22M | |
| Operating Expenses | $474M | $473M | $521M | $512M | $367M | $285M | $261M | $229M | $190M | $141M | |
| Operating Income | · | · | · | · | · | · | · | $102M | $78M | $58M | |
| Interest Expense | · | · | $166M | $111M | $72M | $63M | $56M | $43M | $34M | $24M | |
| Other Non-op | $934.0K | $314.0K | $-1M | $-951.0K | $-906.0K | $-1M | $452.0K | $-91.0K | $-58.0K | $-147.0K | |
| Pretax Income | $119M | $187M | $239M | $188M | $149M | $81M | $67M | $57M | $47M | $25M | |
| Income Tax | $3M | $4M | $2M | $5M | $2M | $2M | $1M | $818.0K | $1M | $368.0K | |
| Net Income | $74M | $112M | $157M | $104M | $105M | $49M | $4M | $14M | $3M | $18M | |
| EPS (Basic) | $0.69 | $1.18 | $1.58 | $0.99 | $1.13 | $0.53 | $-0.15 | $0.07 | $0.01 | $0.60 | |
| EPS (Diluted) | $0.69 | $1.18 | $1.48 | $0.99 | $0.98 | $0.53 | $-0.15 | $0.07 | $0.01 | $0.31 | |
| Shares (Basic) | 76,638,000 | 76,844,000 | 86,846,000 | 91,239,000 | 81,195,000 | 66,547,000 | 58,208,000 | 53,293,000 | 44,423,000 | 29,887,000 | |
| Shares (Diluted) | 76,638,000 | 76,844,000 | 146,023,000 | 91,239,000 | 134,538,000 | 66,607,000 | 58,208,000 | 53,293,000 | 44,423,000 | 78,747,000 | |
| EBITDA | · | · | · | · | · | · | · | · | · | $58M |
Neraca 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $50M | $65M | $35M | $25M | $19M | $21M | $13M | $13M | $13M | |
| PP&E (Net) | $2M | $3M | $3M | $2M | $1M | $2M | $2M | $2M | $1M | $1M | |
| Goodwill | $8M | $8M | $8M | $8M | $8M | $8M | $6M | $6M | $6M | $6M | |
| Intangibles | $126M | $134M | $48M | $39M | $63M | $32M | · | · | · | · | |
| Total Assets | $5.08B | $5.35B | $5.93B | $6.07B | $5.56B | $3.51B | $3.08B | $2.73B | $2.27B | $1.89B | |
| Total Liabilities | $3.55B | $3.59B | $3.81B | $3.68B | $3.08B | $2.08B | $1.63B | $1.33B | $995M | $913M | |
| Paid-in Capital | $1.25B | $1.25B | $1.51B | $1.78B | $1.87B | $1.05B | $906M | $844M | $711M | $576M | |
| Retained Earnings | $-652M | $-531M | $-450M | $-397M | $-291M | $-252M | $-197M | $-114M | $-56M | $-9M | |
| AOCI | $4M | $16M | $21M | $41M | $-20M | $-49M | $-8M | $14M | $12M | $9M | |
| Stockholders' Equity | $946M | $1.08B | $1.42B | $1.65B | $1.78B | $969M | $920M | $917M | $841M | $577M | |
| Liabilities + Equity | $5.08B | $5.35B | $5.93B | $6.07B | $5.56B | $3.51B | $3.08B | $2.73B | $2.27B | $1.89B | |
| Shares Outstanding | 77,089,734 | 76,344,661 | 82,285,995 | 89,842,145 | 91,198,929 | 71,293,117 | 59,659,108 | 56,654,009 | 50,284,934 | 43,110,362 |
Arus Kas 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $189M | $190M | $222M | $233M | $158M | $117M | $105M | $89M | $75M | $55M | |
| Stock-based Comp | $12M | $8M | $7M | $6M | $5M | $4M | $5M | $4M | $4M | $3M | |
| Operating Cash Flow | $339M | $363M | $442M | $444M | $331M | $221M | $197M | $162M | $124M | $95M | |
| Investing Cash Flow | $20M | $425M | $161M | $-584M | $-2.00B | $-510M | $-393M | $-514M | $-409M | $-642M | |
| Debt Issued | $636M | $1.27B | $1.32B | $1.57B | $2.35B | $930M | $822M | $822M | $761M | $812M | |
| Net Debt Issued | · | $-210M | $108M | $612M | $1.03B | $383M | $260M | · | · | $254M | |
| Stock Issued | · | · | $0 | $0 | $901M | $83M | $71M | $176M | $140M | $378M | |
| Stock Repurchased | $0 | $275M | $310M | $90M | $0 | $0 | · | · | · | · | |
| Net Stock Activity | · | $-275M | $-310M | $-90M | $901M | $83M | $71M | · | · | $378M | |
| Dividends Paid | $175M | $172M | $191M | $196M | $132M | $90M | $75M | $62M | $48M | $27M | |
| Financing Cash Flow | $-385M | $-825M | $-557M | $155M | $1.67B | $286M | $204M | $353M | $286M | $554M | |
| Net Change in Cash | $-27M | $-37M | $45M | $14M | $6M | $-3M | $8M | $-44.0K | $1M | $6M |
Profitabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | · | 14.5% | 18.3% | 12.9% | 18.0% | 11.2% | 1.0% | · | · | · | |
| Pretax Margin | · | 24.3% | 27.8% | 23.5% | 25.4% | 18.8% | 17.4% | · | · | · | |
| ROA | · | 2.0% | 2.6% | 1.8% | 2.3% | 1.5% | 0.14% | · | · | 1.2% | |
| ROE | · | 8.9% | 10.2% | 6.1% | 7.7% | 5.1% | 0.43% | · | · | 4.4% |
Likuiditas & Solvabilitas 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Coverage | · | · | · | · | · | · | · | · | · | 2.4 |
Efisiensi 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | · | · | · |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.3% | -10.2% | 7.0% | 36.9% | 35.5% | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.1% | 9.6% | 25.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.7% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -41.5% | -20.3% | 49.5% | 1.0% | 84.9% | · | · | · | · | · | |
| EPS CAGR 3Y | -11.3% | 6.4% | 40.8% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 5.4% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -33.8% | -28.8% | 51.0% | -1.4% | 116.5% | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.7% | 1.9% | 47.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 8.7% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 14.2% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 12
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $753M | $770M | $858M | $802M | $586M | $432M | $388M | $331M | $268M | $199M | |
| Net Income TTM | $74M | $112M | $157M | $104M | $105M | $49M | $4M | $14M | $3M | $18M | |
| Market Cap | · | $2.89B | $3.41B | $3.25B | $6.31B | $2.57B | $2.01B | · | · | $951M | |
| P/E | 40.9 | 32.1 | 28.0 | 36.5 | 70.6 | 68.0 | -224.1 | 378.0 | 2726.0 | 71.2 | |
| P/S | · | 3.8 | 4.0 | 4.0 | 10.8 | 5.9 | 5.2 | · | · | 4.8 | |
| P/B | · | 2.7 | 2.4 | 2.0 | 3.6 | 2.7 | 2.2 | · | · | 1.6 | |
| P / Tangible Book | 2.7 | 3.1 | 2.5 | 2.0 | 3.7 | 2.8 | · | · | · | · | |
| P / Cash Flow | · | 8.0 | 7.7 | 7.3 | 19.0 | 11.6 | 10.2 | · | · | 10.0 | |
| Dividend Yield | · | 5.9% | 5.6% | 6.0% | 2.1% | 3.5% | 3.7% | · | · | 2.8% | |
| Earnings Yield | 2.5% | 3.1% | 3.6% | 2.7% | 1.4% | 1.5% | -0.45% | 0.26% | 0.04% | 1.4% | |
| Payout Ratio | · | 154.1% | 121.8% | 188.7% | 125.1% | 185.4% | 1871.6% | · | · | 148.6% | |
| Annual Payout | $175M | $172M | $191M | $196M | $132M | $90M | $75M | $62M | $48M | $27M |
Laporan Laba Rugi 13
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $185M | $187M | $189M | $189M | $188M | $190M | $194M | $190M | $196M | $215M | $219M | $216M | $208M | $209M | $207M | $199M | |
| Cost of Revenue | $52M | $51M | $55M | $56M | $55M | $52M | $53M | $52M | $55M | $57M | $59M | $57M | $56M | $53M | $55M | $53M | |
| SG&A Expense | $13M | $14M | $11M | $13M | $13M | $13M | $13M | $16M | $16M | $15M | $15M | $14M | $15M | $15M | $15M | $15M | |
| Operating Expenses | $115M | $115M | $118M | $121M | $121M | $116M | $117M | $118M | $121M | $128M | $134M | $131M | $128M | $127M | $136M | $126M | |
| Interest Expense | · | · | · | · | · | · | · | · | $38M | · | $43M | $40M | $38M | · | $29M | $24M | |
| Other Non-op | $-302.0K | $-391.0K | $503.0K | $462.0K | $360.0K | $-38.0K | $-83.0K | $337.0K | $98.0K | $-590.0K | $-24.0K | $196.0K | $-598.0K | $-352.0K | $-226.0K | $-261.0K | |
| Pretax Income | $28M | $38M | $30M | $31M | $21M | $28M | $31M | $33M | $96M | $107M | $44M | $46M | $42M | $51M | $42M | $49M | |
| Income Tax | $479.0K | $991.0K | $871.0K | $120.0K | $1M | $1M | $863.0K | $541.0K | $886.0K | $-1M | $922.0K | $737.0K | $1M | $1M | $2M | $730.0K | |
| Net Income | $18M | $23M | $18M | $19M | $13M | $17M | $19M | $17M | $59M | $69M | $29M | $29M | $29M | $31M | $22M | $25M | |
| EPS (Basic) | $0.16 | $0.23 | $0.17 | $0.19 | $0.10 | $0.17 | $0.18 | $0.16 | $0.67 | $0.74 | $0.28 | $0.28 | $0.28 | $0.30 | $0.21 | $0.24 | |
| EPS (Diluted) | $0.16 | $0.23 | $0.17 | $0.19 | $0.10 | $0.19 | $0.18 | $0.16 | $0.65 | $0.70 | $0.26 | $0.28 | $0.24 | $0.30 | $0.21 | $0.24 | |
| Shares (Basic) | 77,093,000 | -152,954,000 | 76,746,000 | 76,474,000 | 76,372,000 | -154,312,000 | 75,760,000 | 75,160,000 | 80,236,000 | -177,969,000 | 87,004,000 | 88,312,000 | 89,499,000 | -183,096,000 | 91,471,000 | 91,541,000 | |
| Shares (Diluted) | 77,093,000 | -152,954,000 | 76,746,000 | 76,474,000 | 76,372,000 | -212,224,000 | 75,760,000 | 75,160,000 | 138,148,000 | -237,029,000 | 146,118,000 | 88,312,000 | 148,622,000 | -183,096,000 | 91,471,000 | 91,541,000 |
Neraca 12
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $28M | $23M | $26M | $26M | $19M | $50M | $70M | $59M | $64M | · | $59M | $44M | $44M | · | $33M | $32M | |
| PP&E (Net) | $2M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $3M | $2M | $2M | · | $2M | $2M | |
| Goodwill | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | · | $8M | $8M | $8M | · | $8M | $8M | |
| Intangibles | · | $126M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $5.03B | $5.08B | $5.14B | $5.18B | $5.26B | $5.35B | $5.39B | $5.32B | $5.37B | · | $6.17B | $6.16B | $6.19B | · | $6.06B | $5.76B | |
| Total Liabilities | $3.56B | $3.55B | $3.56B | $3.54B | $3.56B | $3.59B | $3.59B | $3.50B | $3.42B | · | $4.01B | $3.78B | $3.78B | · | $3.63B | $3.26B | |
| Paid-in Capital | $1.25B | $1.25B | $1.25B | $1.25B | $1.25B | $1.25B | $1.12B | $1.29B | $1.35B | · | $1.54B | $1.69B | $1.69B | · | $1.80B | $1.84B | |
| Retained Earnings | $-684M | $-652M | $-626M | $-596M | $-566M | $-531M | $-499M | $-470M | $-440M | · | $-469M | $-446M | $-420M | · | $-375M | $-344M | |
| AOCI | $6M | $4M | $5M | $6M | $9M | $16M | $20M | $26M | $28M | · | $44M | $37M | $25M | · | $43M | $24M | |
| Stockholders' Equity | $913M | $946M | $973M | $1.00B | $1.03B | $1.08B | $987M | $1.19B | $1.28B | · | $1.46B | $1.63B | $1.64B | · | $1.70B | $1.75B | |
| Liabilities + Equity | $5.03B | $5.08B | $5.14B | $5.18B | $5.26B | $5.35B | $5.39B | $5.32B | $5.37B | · | $6.17B | $6.16B | $6.19B | · | $6.06B | $5.76B | |
| Shares Outstanding | 77,137,402 | 77,089,734 | 76,940,983 | 76,558,740 | 76,450,466 | 76,344,661 | 76,216,680 | 75,169,162 | 76,873,100 | 82,285,995 | 82,955,797 | 88,649,794 | 88,296,142 | 89,842,145 | 90,861,825 | 91,755,672 |
Arus Kas 12
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $46M | $47M | $47M | $48M | $48M | $48M | $48M | $47M | $47M | $54M | $56M | $57M | $55M | $58M | $60M | $58M | |
| Stock-based Comp | $2M | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Operating Cash Flow | $87M | $73M | $100M | $80M | $86M | $80M | $106M | $83M | $94M | $94M | $129M | $108M | $110M | $94M | $123M | $117M | |
| Investing Cash Flow | $-1M | $9M | $-15M | $35M | $-10M | $-45M | $-74M | $-23M | $567M | $237M | $-22M | $-17M | $-36M | $-11M | $-328M | $-161M | |
| Debt Issued | $158M | $149M | $173M | $180M | $134M | $171M | $680M | $179M | $240M | $390M | $480M | $383M | $326M | $170M | $538M | $540M | |
| Net Debt Issued | $11M | · | · | · | $-23M | · | · | · | $-373M | · | · | · | $93M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Stock Repurchased | · | $0 | $0 | $0 | $0 | $0 | $0 | $72M | $204M | $27M | $213M | $0 | $69M | $40M | $50M | $0 | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $-204M | · | · | · | $-69M | · | · | · | |
| Dividends Paid | $44M | $44M | $44M | $44M | $44M | $43M | $43M | $42M | $44M | $46M | $47M | $49M | $49M | $50M | $50M | $50M | |
| Financing Cash Flow | $-81M | $-86M | $-86M | $-107M | $-107M | $-62M | $-21M | $-83M | $-660M | $-304M | $-94M | $-95M | $-64M | $-78M | $207M | $51M | |
| Net Change in Cash | $5M | $-4M | $-79.0K | $8M | $-31M | $-28M | $11M | $-22M | $1M | $27M | $13M | $-5M | $10M | $5M | $2M | $6M |
Profitabilitas 4
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 9.6% | · | 9.8% | 10.3% | 6.9% | · | 9.7% | 9.0% | 30.1% | · | 13.3% | 13.7% | 13.9% | · | 10.7% | 12.6% | |
| Pretax Margin | 15.2% | · | 15.8% | 16.5% | 11.0% | · | 15.8% | 17.2% | 48.9% | · | 20.1% | 21.4% | 20.0% | · | 20.4% | 24.7% | |
| ROA | 0.35% | · | 0.35% | 0.37% | 0.24% | · | 0.32% | 0.30% | 1.0% | · | 0.48% | 0.49% | 0.49% | · | 0.42% | 0.52% | |
| ROE | 1.8% | · | 1.9% | 1.8% | 1.1% | · | 1.5% | 1.2% | 4.0% | · | 1.8% | 1.8% | 1.7% | · | 1.3% | 1.7% |
Efisiensi 1
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
Valuasi (TTM) 10
| Metrik | Tren | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $751M | · | $760M | $761M | $769M | · | $799M | $821M | $839M | · | $849M | $829M | $801M | · | $744M | $675M | |
| Net Income TTM | $69M | · | $70M | $68M | $108M | · | $124M | $135M | $147M | · | $110M | $106M | $101M | · | $103M | $109M | |
| Market Cap | $2.91B | · | $2.33B | $2.45B | $3.01B | · | $3.67B | $3.10B | $3.01B | · | $2.63B | $3.09B | $3.69B | · | $3.78B | $4.59B | |
| P/E | 60.9 | · | 47.2 | 50.8 | 36.1 | · | 38.6 | 30.5 | 27.4 | · | 32.1 | 35.9 | 44.9 | · | 43.8 | 50.6 | |
| P/S | 3.9 | · | 3.1 | 3.2 | 3.9 | · | 4.6 | 3.8 | 3.6 | · | 3.1 | 3.7 | 4.6 | · | 5.1 | 6.8 | |
| P/B | 3.2 | · | 2.4 | 2.4 | 2.9 | · | 3.7 | 2.6 | 2.4 | · | 1.8 | 1.9 | 2.3 | · | 2.2 | 2.6 | |
| P / Tangible Book | 3.2 | · | 2.4 | 2.5 | 2.9 | · | 3.8 | 2.6 | 2.4 | · | 1.8 | 1.9 | 2.3 | · | 2.2 | 2.6 | |
| P / Cash Flow | 33.3 | · | · | · | 35.2 | · | · | · | 32.0 | · | · | · | 33.6 | · | · | · | |
| Earnings Yield | 1.6% | · | 2.1% | 2.0% | 2.8% | · | 2.6% | 3.3% | 3.6% | · | 3.1% | 2.8% | 2.2% | · | 2.3% | 2.0% | |
| Payout Ratio | 247.3% | · | · | · | 335.3% | · | · | · | 74.1% | · | · | · | 168.4% | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $753M | $770M | $858M | $802M | $586M |
| Laba Bersih | $74M | $112M | $157M | $104M | $105M |
| EPS Dilusian | $0.69 | $1.18 | $1.48 | $0.99 | $0.98 |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.