.
PSA financial statements
* Numbers in millions
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Capitalization * |
26 236 | 26 915 | 34 595 | 43 790 | 37 213 | 33 611 | 36 577 | 39 058 | 39 718 | 63 073 | 64 021 |
EV * |
26 687 | 27 735 | 34 472 | 44 004 | 37 420 | 34 609 | 37 628 | 42 453 | 42 006 | 69 814 | 69 814 |
Stock price $ |
153.82 | 156.81 | 200.84 | 253.56 | 214.99 | 193.6 | 210.25 | 224.1 | 227.62 | 360.57 | 365.99 |
Number of shares * |
171 | 172 | 172 | 173 | 173 | 174 | 174 | 174 | 174 | 175 | 175 |
EPS |
5,51 | 6,13 | 6,64 | 7,59 | 8,40 | 8,31 | 9,84 | 8,72 | 7,78 | 11,20 | 11,20 |
Revenue * |
1 827 | 1 982 | 2 195 | 2 382 | 2 561 | 2 669 | 2 754 | 2 847 | 2 915 | 3 416 | 3 416 |
Net income * |
939 | 1 052 | 1 144 | 1 311 | 1 454 | 1 442 | 1 711 | 1 521 | 1 357 | 1 960 | 1 960 |
Operating profit * |
872 | 963 | 1 068 | 1 232 | 1 375 | 1 423 | 1 412 | 1 465 | 1 411 | 2 394 | 2 394 |
Total liabilities * |
671 | 1 057 | 312 | 581 | 689 | 1 769 | 1 784 | 2 286 | 3 240 | 7 957 | 7 957 |
Net debt * |
452 | 820 | -123 | 215 | 207 | 998 | 1 051 | 3 395 | 2 287 | 6 741 | 6 741 |
Total assets * |
8 793 | 9 876 | 9 819 | 9 778 | 10 130 | 10 733 | 10 928 | 11 365 | 11 817 | 17 381 | 17 381 |
Equity * |
8 094 | 8 792 | 9 481 | 9 171 | 9 412 | 8 940 | 9 119 | 9 063 | 8 559 | 9 355 | 9 355 |
Cash and investments * |
17 | 19 | 188 | 104 | 184 | 433 | 361 | 410 | 258 | 1 563 | 1 563 |
Over the past 10 years, the maximum capitalization of Public Storage is 63 073, the minimum is 26 236. Maximum net income 1 960, Minimum net income 939. The maximum price of PSA shares is 360.57, the minimum price is 153.82.
.
PSA valuation
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
P/E |
27,93 | 25,57 | 30,23 | 33,40 | 25,60 | 23,31 | 21,38 | 25,69 | 29,26 | 32,19 | 32,67 |
P/B |
3,24 | 3,06 | 3,65 | 4,77 | 3,95 | 3,76 | 4,01 | 4,31 | 4,64 | 6,74 | 6,84 |
P/S |
14,36 | 13,58 | 15,76 | 18,39 | 14,53 | 12,60 | 13,28 | 13,72 | 13,63 | 18,47 | 18,74 |
E/P |
4% | 4% | 3% | 3% | 4% | 4% | 5% | 4% | 3% | 3% | 3% |
P/FCF |
21,72 | 21,40 | 25,13 | 30,44 | 23,35 | 22,19 | 23,11 | 20,77 | 21,21 | 27,75 | 28,16 |
.
PSA profitability
Year |
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
ROE |
12% | 12% | 12% | 14% | 15% | 16% | 19% | 17% | 16% | 21% | |
ROA |
11% | 11% | 12% | 14% | 15% | 14% | 16% | 14% | 12% | 11% | |
ROIC |
10% | 10% | 11% | 13% | 14% | 14% | 13% | 13% | 12% | 24% |