Public Storage Financial Ratios — PSA-PH Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	8.94	10.6	11.27	11.62	13.38	14.6	13.83	15.8	13.64	11.71	13.38	24.9	11.5	10.47	8.93
Return on Capital (%)	23.56	29.97	29.27	27.98	32.47	34.96	31.7	35.73	30.49	26.12	24.56	39.98	19.06	17.76	- -
Return on Invested Capital (%)	8.49	10.07	10.42	10.98	12.91	14.21	14.07	13.5	13.62	12.77	12.1	12.74	12.73	11.45	- -
Gross Margin (%)	67.71	69.83	71.51	71.83	73.32	73.87	73.47	72.56	71.52	70.24	73.05	74.82	74.59	73.21	72.85
EBITDA Margin (%)	64.72	66.76	68.12	68.55	69.61	70.6	70.36	68.77	69.34	67.39	70.83	73.11	72.81	70.94	70.73
Operating Margin (%)	44.07	47.33	48.4	48.47	51.73	53.68	53.33	51.24	51.38	48.41	49.94	51.87	51.33	46.88	46.86
Incremental Operating Margin (%)	58.44	100.34	64.62	49.11	86.4	79.67	45.05	-9.96	55.25	-92.97	58.85	60.5	44.59	-66.25	46.16
Pretax Margin (%)	48	50.48	53.82	52.81	55.33	57.03	54.28	62.23	53.44	46.7	57.73	104.74	48.05	44.49	37.1
Profit Margin (%)	47.46	50.98	53.56	52.55	55.06	56.77	54.05	62	53.26	46.56	57.18	103.99	47.55	44.13	36.99
Net Income to Common Margin (%)	32.45	36.49	43.16	41.87	44.39	46.42	44.08	54.17	44.75	37.8	50.87	99.34	43.24	39.98	32.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.33	0.5	0.22	- -
Dvd Payout Ratio (%)	100.08	103.78	103.36	104.86	104.38	103.2	114.77	92.65	106.05	121.73	78.46	88.66	106.75	110.78	130.57
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
ST Debt	- -	133	50	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	398	336	789	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Total Debt/EBITDA	0.35	0.38	0.63	0.04	0.19	0.22	0.76	0.74	0.96	1.3	3.09	2.25	2.77	2.81	3
Net Debt/EBITDA	0.23	0.37	0.61	-0.08	0.13	0.11	0.53	0.55	0.75	1.16	2.79	1.99	2.66	2.67	2.91
Total Debt/EBIT	0.52	0.54	0.88	0.06	0.26	0.28	1.01	1	1.3	1.8	4.38	3.17	3.93	4.25	4.54
Net Debt/EBIT	0.34	0.52	0.86	-0.12	0.17	0.15	0.7	0.74	1.02	1.62	3.95	2.81	3.77	4.05	4.4
EBITDA to Interest Expense	46.38	62.08	207.71	219.49	2,763.36	420.42	147.96	58.32	43.38	34.9	26.65	22.43	16.35	11.59	11.21
EBITDA-CapEx/Interest Expense	45.59	61.55	193.67	198.67	2,382.56	357.65	121.29	47.91	43.38	34.9	26.65	22.43	16.35	11.59	11.21
EBIT to Interest Expense	31.58	44.01	147.59	155.21	2,053.35	319.65	112.15	43.45	32.14	25.07	18.79	15.91	11.53	7.66	7.42
Interest Expense	24	20	6	7	1	4	13	33	46	56	91	136	201	287	304
Common Equity/Total Assets	-2.72	-2.98	-3.05	-3.64	-4.27	-4.64	-6.13	-5.12	-5.7	-7.59	-3.07	-0.53	-1.26	-3.45	-5.95
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	12.06	10.93	19.12	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Net Debt to Equity	3.12	5.56	9.3	-1.3	2.33	2.19	11.13	11.49	16.44	26.67	71.53	59.96	86.41	90.75	106.36
Net Debt/Capital (%)	8.2	14.78	19.96	-3.19	5.54	5.01	22.74	23.14	30.3	43.98	64.84	58.35	67.56	70.26	75.4
EBITDA	1,124	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,419	3,058	3,289	3,331	3,412
EBITDA-CapEx	1,104	1,219	1,248	1,351	1,430	1,538	1,539	1,559	1,980	1,964	2,419	3,058	3,289	3,331	3,412
Operating Income (Loss)	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.66	0.05	0.07	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.76	0.52
Current Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
Quick Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
CFO/Avg Current Liab	5.78	4.71	4.74	6.22	6.87	6.95	6.21	5.83	5.48	5.25	5.8	6.25	5.83	5.27	5.31
Common Equity/Total Assets	-2.72	-2.98	-3.05	-3.64	-4.27	-4.64	-6.13	-5.12	-5.7	-7.59	-3.07	-0.53	-1.26	-3.45	-5.95
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	12.06	10.93	19.12	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
CFO/Total Liabilities	197.52	191.74	135.27	514.77	301.12	282.47	111.56	115.7	90.46	63.06	31.96	42.21	33.46	31.47	29.32
CFO/CapEx	62.8	120.29	15.8	11.33	7.65	7.21	5.83	6.09	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.49	0.52	0.51	0.53	0.59	0.63	0.62	0.62	0.61	0.53	0.5	0.66	0.59	0.56	0.52

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	139	17	19	188	104	184	433	361	410	258	735	775	370	447	318
+ Preferred Equity and Hybrid Capital	3,111	2,838	3,562	4,325	4,055	4,368	4,025	4,025	4,065	3,792	4,100	4,350	4,350	4,350	4,350
+ Minority/Non Controlling Interest	35	29	27	26	27	30	24	25	17	18	88	93	94	101	94
+ Total Debt	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Enterprise Value	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379
Total Capital	3,302	3,073	4,127	4,058	3,984	4,318	4,822	4,903	5,336	5,458	11,131	11,222	13,297	13,123	13,496
Total Debt/Capital (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
Total Debt / EV	0.12	0.14	0.19	0.02	0.07	0.08	0.28	0.28	0.34	0.42	0.68	0.65	0.69	0.7	0.71
EV/Sales	1.96	1.8	2.24	1.94	1.8	1.8	1.89	1.85	1.95	2.09	3.2	2.52	2.92	2.84	2.98
EV/EBITDA	3.03	2.7	3.29	2.83	2.59	2.55	2.69	2.69	2.82	3.1	4.52	3.45	4.01	4.01	4.21
EV/EBIT	4.45	3.81	4.64	4.01	3.49	3.35	3.55	3.61	3.8	4.32	6.41	4.86	5.68	6.07	6.36
EV/Cash Flow to Firm	2.77	2.54	3.07	2.63	2.46	2.36	2.54	2.43	2.64	2.9	4.15	3.24	3.82	3.91	4.12
EV/Free Cash Flow to Firm	2.73	2.52	2.89	2.41	2.17	2.07	2.17	2.1	2.64	2.9	4.15	3.24	3.82	3.91	4.12
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	1,736	1,843	1,965	2,177	2,382	2,561	2,669	2,760	2,855	2,915	3,416	4,182	4,518	4,696	4,824
TTM EBITDA	1,124	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,419	3,058	3,289	3,331	3,412
TTM Operating Income	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260
TTM Cash Flow to Firm	1,228	1,305	1,437	1,610	1,749	1,950	1,986	2,096	2,113	2,099	2,634	3,253	3,447	3,415	3,492
TTM Free Cash Flow to Firm	1,247	1,316	1,527	1,752	1,977	2,220	2,324	2,435	2,113	2,099	2,634	3,253	3,447	3,415	3,492

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	4.45	3.81	4.64	4.01	3.49	3.35	3.55	3.61	3.8	4.32	6.41	4.86	5.68	6.07	6.36
Enterprise Value	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	24.9	21.26	26.56	22.34	22.09	23.1	20.85
EV/Sales	1.96	1.8	2.24	1.94	1.8	1.8	1.89	1.85	1.95	2.09	3.2	2.52	2.92	2.84	2.98
EV/EBITDA	3.03	2.7	3.29	2.83	2.59	2.55	2.69	2.69	2.82	3.1	4.52	3.45	4.01	4.01	4.21
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	1.96	1.8	2.24	1.94	1.8	1.8	1.89	1.85	1.95	2.09	3.2	2.52	2.92	2.84	2.98
EV/Sales High	1.96	1.8	2.24	1.94	1.8	1.8	1.89	1.85	1.95	2.09	3.2	2.52	2.92	2.84	2.98
EV/Sales Low	1.96	1.8	2.24	1.94	1.8	1.8	1.89	1.85	1.95	2.09	3.2	2.52	2.92	2.84	2.98
EV/EBITDA Average	3.03	2.7	3.29	2.83	2.59	2.55	2.69	2.69	2.82	3.1	4.52	3.45	4.01	4.01	4.21
EV/EBITDA High	3.03	2.7	3.29	2.83	2.59	2.55	2.69	2.69	2.82	3.1	4.52	3.45	4.01	4.01	4.21
EV/EBITDA Low	3.03	2.7	3.29	2.83	2.59	2.55	2.69	2.69	2.82	3.1	4.52	3.45	4.01	4.01	4.21
EV/EBIT Average	4.45	3.81	4.64	4.01	3.49	3.35	3.55	3.61	3.8	4.32	6.41	4.86	5.68	6.07	6.36
EV/EBIT High	4.45	3.81	4.64	4.01	3.49	3.35	3.55	3.61	3.8	4.32	6.41	4.86	5.68	6.07	6.36
EV/EBIT Low	4.45	3.81	4.64	4.01	3.49	3.35	3.55	3.61	3.8	4.32	6.41	4.86	5.68	6.07	6.36
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	27.69	28.79	27.18	23.29	25.21	23.25	22.86
High Price	- -	- -	- -	- -	- -	- -	- -	- -	28.29	29	28.89	27.18	26.1	25.7	24.95
Enterprise Value Average	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379
Enterprise Value High	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379
Enterprise Value Low	3,406	3,318	4,410	4,228	4,297	4,604	5,047	5,101	5,575	6,098	10,929	10,539	13,177	13,357	14,379

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	170	171	172	172	173	173	174	174	174	175	175	175	176	175	176
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Public Storage

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)