Owner Scorecard


← All companies ← NHI Manual NHPAP → ← NHI REITs — Health Care NHPAP →

NHP, National Healthcare Properties Inc.

REITs — Health Care REIT Unprofitable

We are a real estate investment trust for U.S. federal income tax purposes.

Internalization and Reverse Stock Split Prior to September 27, 2024, our former advisor, Healthcare Trust Advisors, LLC (the "Advisor"), and its affiliated entities managed our day-to-day business and received compensation and fees for providing services to us.

Services provided by operators at our SHOPs are predominantly paid for by the residents directly or through private insurance and are therefore less dependent on government reimbursement programs such as Medicaid and Medicare.

Latest annual: FY2025 10-K
NHP · National Healthcare Properties Inc.
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$342M
−3.3% YoY · −2% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $344M 5-yr avg $341M
Cash margin 15% 5-yr avg 1%
Dividend / operating cash 0% 5-yr avg 0%

Next report By 11/13 · the 10-Q for the quarter ended late September · due within 45 days of period end · has filed ~38 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is SHOP (66%) and OMF (34%).
Situation
Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand.
What moves the needle
Occupancy, rents, and the cost of debt. Read on funds from operations and net asset value, because GAAP depreciation distorts the earnings, and a property downturn meets a balance sheet built on leverage. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Operating cash per share has shrunk (−13% a year). The dividend takes 0% of FFO, and is covered. The quality and location of the properties, the lease terms and occupancy, and the cost of the debt are what the 10-K settles, and no single ratio captures them.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

SHOP is 66% of revenue, with OMF the other meaningful segment at 34%.

Revenue by reportable segment, FY2025
  • SHOP66%$225M
  • OMF34%$117M

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$303M$311M$362M$375M$382M$329M$336M$346M$354M$342M$344MRevenueRevenue
($21M)($43M)($53M)($88M)($79M)($93M)($93M)($86M)($203M)($71M)($58M)Net incomeNet inc.
Cash flow & returns
$99M$78M$83M$81M$81M$80M$82M$83M$84M$78M$72MDepreciation & amortizationD&A
$79M$64M$54M$47M$42M$39M$28M$22M($80M)$7M$51MCash from operationsOp. cash
$75M$77M$55M$51M$31M$0$0$0Dividends paidDiv. paid
Balance sheet
96%120%102%108%75%0%0%0%Dividend / operating cashPayout
Cash flow & returns
($19M)($194M)($115M)($46M)($82M)($48M)($42M)($63M)$64M$70MInvesting cash flowInv. cash
($56M)$200M$50M$19M$19M$4M$5M$56M($1M)($42M)Financing cash flowFin. cash
$69M($11M)$20M($21M)($5M)($9M)$15M($17M)$34MChange in cashΔ cash
Balance sheet
$2.4B$2.5B$2.6B$2.5B$2.6B$2.6B$2.6B$2.6B$2.5B$2.2B$2.3BReal estate (gross)RE gross
$2.2B$2.4B$2.4B$2.3B$2.3B$2.2B$2.2B$2.1B$1.9B$1.7B$2.0BTotal assetsAssets
17%19%23%24%26%27%38%40%Debt / assetsDebt/assets
$143M$407M$463M$528M$543M$584M$579M$809M$779M$368M$368MTotal debtDebt
$114M$312M$386M$433M$470M$525M$525M$763M$758M$310M$122MNet debt / (cash)Net debt
$20M$30M$49M$56M$52M$48M$52M$66M$69M$61M$58MInterest expenseInt. exp.
-0.2×-0.4×-0.1×-0.6×-0.4×-0.8×-0.6×-0.1×-1.8×0.1×0.2×Interest coverageInt. cov.
$689M$1.0B$1.1B$1.2B$1.3B$1.2B$1.2B$1.2B$1.3B$1.1BTotal liabilitiesTotal liab.
$9M$9M$8M$5M$4M$7M$7M$6M$6M$4MNoncontrolling interestsNCI
$1.5B$1.3B$1.2B$1.1B$957M$1.0B$993M$894M$685M$600M$1.1BShareholders’ equityEquity
Per share
22.0M22.5M23.4M25.0M26.5M28.2M28.3M28.3M28.3M28.3M45.1MShares out (diluted)Shares
$3.43$3.42$2.36$2.06$1.18$0.00$0.00$0.00Dividends / shareDiv/sh
$68.07$60.02$52.70$44.01$36.07$36.60$35.12$31.62$24.20$21.20$23.39Book value / shareBVPS

Share counts before 2022 are restated ×1/4 for a stock split, so per-share figures sit on one basis.

The diluted share count moved ×1.59 into TTM — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share−1.4%/yr−3.4%/yr
Capital spending / share+12.9%/yr+4.2%/yr
Book value / share−12.2%/yr−10.1%/yr
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Is it a good business?

  • A range, because the filings do not split maintenance from expansion
    Between cash from operations less all capital spending $7M − $29M = ($22M), and cash from operations $7M
    What this means

    Owner earnings is what a business produces in cash after the spending needed to keep it competitive. For a property trust that spending cannot be read: the filings mix the money that replaces a roof with the money that buys a building, and management decides which is which. Rather than model the split and publish a single figure, the two ends are shown. The upper end is operating cash, which no owner could exceed. The lower end deducts every dollar of capital spending, which is too harsh, since a trust that is growing is charged for buildings it is adding. A trust whose distribution sits near the lower end is paying it out of the properties; one whose distribution exceeds the upper end is paying it from somewhere else.

  • Thin against what the buildings cost
    Cash from operations $7M ÷ real estate at cost $2.2B
    What this means

    The cash the properties throw off, measured against what they cost to acquire and build rather than against a market value nobody filed. Read it across the record: a portfolio whose yield on cost is rising is either raising rents faster than it is adding buildings, or buying well. Gross cost is used deliberately, so accumulated depreciation cannot shrink the denominator and flatter the return.

  • Last reported FY2022
    FY2022, the most recent year reported: dividends $0 ÷ cash from operations $28M
    What this means

    The latest fiscal year's dividends or operating cash are not yet tagged in the structured data, so coverage reads the most recent year where both are — named, never passed off as current. The question is unchanged: is the distribution funded by the properties, or by something else?

  • Withheld — not in the filings' structured data
    What this means

    Funds from operations is defined by the industry's trade association rather than by accounting rules, and no REIT tags it in the structured data behind this site. Rebuilding it from the standard tags misses the figure these companies report by as much as half, because the gains on property sales it must exclude sit behind each filer's own custom tags. Rather than publish an invented number under the industry's name, the record shows the cash the properties actually produced.

Is it sound?

  • Not cleanly captured
    Industry peers: median 41%
    What this means

    This REIT tags its borrowings in a way the pipeline could not fully total, so we decline to show a leverage figure rather than a misleadingly low one. The debt schedule in the 10-K is where to read its true leverage.

  • Thin
    (operating income + depreciation) ÷ interest $61M
    Industry peers: median 4.5×
    What this means

    How many times the property cash earnings cover the interest bill. The bill counted here is every dollar of interest the trust incurred, including the part it charged into the cost of buildings under construction rather than against this year's earnings — that money is paid to lenders all the same, and leaving it out flatters exactly the trusts doing the most building. Comfortable coverage is what lets a REIT refinance through a tight credit market instead of being forced to sell into one.

  • Consolidated accounts only
    What this means

    These figures are the trust's consolidated accounts. Where a REIT owns buildings through joint ventures it does not control, its share of those properties — and of the debt against them — sits outside every line here, and the filings do not tag it in a form this pipeline can read. Read the equity-method and off-balance-sheet notes in the 10-K before concluding anything about total leverage.

All figures as filed; the source filing is linked above.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2023Mr. Anderson$154k$154k($773K)
2024Michael Anderson$2.5M$2.5M($102M)
2025$6.5M$7.4M($22M)

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years. A dash under the name means the filing tags the figure without naming the officer.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • CEO pay ratio42:1

    What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.

  • Stock-based compensation$4M

    The slice of the business handed to employees in shares in fiscal 2025, 1.1% of revenue, equal to 114.1% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Healthcare REITs

The same industry, side by side on the REIT lens. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDCash marginmedian over the recordCash / assetsmedian over the recordDividend / cashmedian over the recordDebt / assetsmedian over the record
SBRASabra Health Care REIT$775M53%5.9%89%45%
CTRECareTrust REIT$476M75%7.7%64%37%
NHINational Health Investors$376M70%7.5%79%46%
NHPNational Healthcare Properties Inc.$342M11%1.8%96%25%
LTCLTC Properties$263M61%7.1%80%45%
SILASila Realty Trust Inc.$198M68%4.6%62%19%4y
XRNChiron Real Estate Inc.$148M49%4.8%8%17%1y
CHCTCommunity Healthcare Trust Incorporated$121M57%5.9%91%35%
Group median59%5.9%79%36%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

A reit / real estate isn't read on an owner-earnings DCF; its economics live on the balance sheet (book value, the return earned on it, and the cash the assets throw off).

Cite: Owner Scorecard, "National Healthcare Properties Inc. (NHP), the owner's record," https://ownerscorecard.com/c/NHP, data as of 2026-08-17.

Manual order: ← NHI its page in the Manual NHPAP →

Industry order: ← NHI the REITs — Health Care chapter NHPAP →