vs
Side-by-side financial comparison of MCGRATH RENTCORP (MGRC) and National Storage Affiliates Trust (NSA). Click either name above to swap in a different company.
MCGRATH RENTCORP is the larger business by last-quarter revenue ($198.5M vs $187.0M, roughly 1.1× National Storage Affiliates Trust). MCGRATH RENTCORP runs the higher net margin — 13.6% vs 12.2%, a 1.4% gap on every dollar of revenue. On growth, National Storage Affiliates Trust posted the faster year-over-year revenue change (-1.6% vs -12.6%). Over the past eight quarters, National Storage Affiliates Trust's revenue compounded faster (-2.4% CAGR vs -3.4%).
McGrath RentCorp is a leading North American B2B rental provider. It offers relocatable modular office and classroom buildings, portable storage units, and electronic test and measurement equipment, serving construction, education, industrial and technology sector clients across the U.S. and parts of Canada.
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
MGRC vs NSA — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $198.5M | $187.0M |
| Net Profit | $27.0M | $22.9M |
| Gross Margin | 48.8% | 72.5% |
| Operating Margin | 21.9% | 20.2% |
| Net Margin | 13.6% | 12.2% |
| Revenue YoY | -12.6% | -1.6% |
| Net Profit YoY | -4.2% | 36.8% |
| EPS (diluted) | $1.10 | $0.23 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $198.5M | — | ||
| Q4 25 | $256.8M | $187.0M | ||
| Q3 25 | $256.4M | $188.7M | ||
| Q2 25 | $235.6M | $188.8M | ||
| Q1 25 | $195.4M | $188.4M | ||
| Q4 24 | $243.7M | $190.1M | ||
| Q3 24 | $266.8M | $193.6M | ||
| Q2 24 | $212.6M | $190.4M |
| Q1 26 | $27.0M | — | ||
| Q4 25 | $49.8M | $22.9M | ||
| Q3 25 | $42.3M | $18.4M | ||
| Q2 25 | $36.0M | $19.5M | ||
| Q1 25 | $28.2M | $13.0M | ||
| Q4 24 | $38.9M | $16.7M | ||
| Q3 24 | $149.3M | $18.7M | ||
| Q2 24 | $20.6M | $17.1M |
| Q1 26 | 48.8% | — | ||
| Q4 25 | 50.1% | 72.5% | ||
| Q3 25 | 46.5% | 70.7% | ||
| Q2 25 | 47.0% | 70.5% | ||
| Q1 25 | 49.3% | 70.7% | ||
| Q4 24 | 47.1% | 72.5% | ||
| Q3 24 | 46.5% | 72.8% | ||
| Q2 24 | 48.6% | 72.6% |
| Q1 26 | 21.9% | — | ||
| Q4 25 | 28.9% | 20.2% | ||
| Q3 25 | 26.0% | 15.8% | ||
| Q2 25 | 24.3% | 16.5% | ||
| Q1 25 | 23.3% | 11.0% | ||
| Q4 24 | 25.9% | 14.5% | ||
| Q3 24 | 28.0% | 15.8% | ||
| Q2 24 | 25.6% | 17.2% |
| Q1 26 | 13.6% | — | ||
| Q4 25 | 19.4% | 12.2% | ||
| Q3 25 | 16.5% | 9.8% | ||
| Q2 25 | 15.3% | 10.3% | ||
| Q1 25 | 14.4% | 6.9% | ||
| Q4 24 | 16.0% | 8.8% | ||
| Q3 24 | 56.0% | 9.7% | ||
| Q2 24 | 9.7% | 9.0% |
| Q1 26 | $1.10 | — | ||
| Q4 25 | $2.02 | $0.23 | ||
| Q3 25 | $1.72 | $0.17 | ||
| Q2 25 | $1.46 | $0.19 | ||
| Q1 25 | $1.15 | $0.10 | ||
| Q4 24 | $1.58 | $0.19 | ||
| Q3 24 | $6.08 | $0.18 | ||
| Q2 24 | $0.84 | $0.16 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $23.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | — | $946.0M |
| Total Assets | $2.4B | $5.1B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $295.0K | $23.3M | ||
| Q3 25 | $7.3M | $26.3M | ||
| Q2 25 | $1.5M | $26.1M | ||
| Q1 25 | $3.4M | $19.3M | ||
| Q4 24 | $807.0K | $50.4M | ||
| Q3 24 | $4.1M | $69.9M | ||
| Q2 24 | $9.4M | $59.0M |
| Q1 26 | — | — | ||
| Q4 25 | $1.2B | $946.0M | ||
| Q3 25 | $1.2B | $973.1M | ||
| Q2 25 | $1.2B | $1.0B | ||
| Q1 25 | $1.1B | $1.0B | ||
| Q4 24 | $1.1B | $1.1B | ||
| Q3 24 | $1.1B | $986.9M | ||
| Q2 24 | $954.2M | $1.2B |
| Q1 26 | $2.4B | — | ||
| Q4 25 | $2.4B | $5.1B | ||
| Q3 25 | $2.4B | $5.1B | ||
| Q2 25 | $2.3B | $5.2B | ||
| Q1 25 | $2.2B | $5.3B | ||
| Q4 24 | $2.3B | $5.4B | ||
| Q3 24 | $2.3B | $5.4B | ||
| Q2 24 | $2.3B | $5.3B |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $42.4M | $338.5M |
| Free Cash FlowOCF − Capex | — | $299.8M |
| FCF MarginFCF / Revenue | — | 160.3% |
| Capex IntensityCapex / Revenue | — | 20.7% |
| Cash ConversionOCF / Net Profit | 1.57× | 14.79× |
| TTM Free Cash FlowTrailing 4 quarters | — | $541.5M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $42.4M | — | ||
| Q4 25 | $80.9M | $338.5M | ||
| Q3 25 | $65.1M | $100.2M | ||
| Q2 25 | $55.8M | $79.9M | ||
| Q1 25 | $53.9M | $85.6M | ||
| Q4 24 | $36.8M | $363.1M | ||
| Q3 24 | $199.0M | $105.7M | ||
| Q2 24 | $79.2M | $83.2M |
| Q1 26 | — | — | ||
| Q4 25 | $69.8M | $299.8M | ||
| Q3 25 | $53.5M | $88.0M | ||
| Q2 25 | $38.2M | $73.8M | ||
| Q1 25 | $49.9M | $79.9M | ||
| Q4 24 | $32.6M | $344.4M | ||
| Q3 24 | $193.0M | $101.8M | ||
| Q2 24 | $74.4M | $79.5M |
| Q1 26 | — | — | ||
| Q4 25 | 27.2% | 160.3% | ||
| Q3 25 | 20.8% | 46.6% | ||
| Q2 25 | 16.2% | 39.1% | ||
| Q1 25 | 25.5% | 42.4% | ||
| Q4 24 | 13.4% | 181.2% | ||
| Q3 24 | 72.4% | 52.6% | ||
| Q2 24 | 35.0% | 41.7% |
| Q1 26 | — | — | ||
| Q4 25 | 4.3% | 20.7% | ||
| Q3 25 | 4.5% | 6.5% | ||
| Q2 25 | 7.5% | 3.2% | ||
| Q1 25 | 2.0% | 3.0% | ||
| Q4 24 | 1.7% | 9.8% | ||
| Q3 24 | 2.2% | 2.0% | ||
| Q2 24 | 2.3% | 1.9% |
| Q1 26 | 1.57× | — | ||
| Q4 25 | 1.62× | 14.79× | ||
| Q3 25 | 1.54× | 5.44× | ||
| Q2 25 | 1.55× | 4.10× | ||
| Q1 25 | 1.91× | 6.59× | ||
| Q4 24 | 0.94× | 21.70× | ||
| Q3 24 | 1.33× | 5.65× | ||
| Q2 24 | 3.84× | 4.88× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MGRC
| Rental | $126.7M | 64% |
| Rental related services | $35.6M | 18% |
| Sales | $34.0M | 17% |
NSA
Segment breakdown not available.
