XTAE
MDTR
Market cap454mUSD
Apr 08, Last price
1,140.00ILS
1D
-0.09%
1Q
6.44%
Jan 2017
105.41%
IPO
132.94%
Name
Mediterranean Towers Ltd
Chart & Performance
Profile
Mediterranean Towers Ltd. operates a chain of retirement communities in Israel. The company was founded in 1982 and is headquartered in Tel Aviv, Israel.
Valuation
Title ILS in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 240,790 2.77% | 234,293 9.95% | |||||||
Cost of revenue | 164,556 | 178,484 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 76,234 | 55,809 | |||||||
NOPBT Margin | 31.66% | 23.82% | |||||||
Operating Taxes | 76,865 | 31,558 | |||||||
Tax Rate | 100.83% | 56.55% | |||||||
NOPAT | (631) | 24,251 | |||||||
Net income | 220,579 82.42% | 120,919 -59.24% | |||||||
Dividends | (60,000) | (80,000) | |||||||
Dividend yield | 4.49% | 6.49% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 560 | 24,096 | |||||||
Long-term debt | 992,287 | 668,894 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 621,725 | 2,736 | |||||||
Net debt | 678,784 | 406,547 | |||||||
Cash flow | |||||||||
Cash from operating activities | 6,802 | 112,746 | |||||||
CAPEX | (411) | (846) | |||||||
Cash from investing activities | (207,880) | (271,052) | |||||||
Cash from financing activities | 219,648 | (106,900) | |||||||
FCF | 18,828 | 330,771 | |||||||
Balance | |||||||||
Cash | 308,223 | 343,980 | |||||||
Long term investments | 5,840 | (57,537) | |||||||
Excess cash | 302,024 | 274,728 | |||||||
Stockholders' equity | 1,386,311 | 1,194,652 | |||||||
Invested Capital | 2,850,794 | 1,767,569 | |||||||
ROIC | 1.51% | ||||||||
ROCE | 2.42% | 2.16% | |||||||
EV | |||||||||
Common stock shares outstanding | 151,167 | 151,324 | |||||||
Price | 8.84 8.51% | 8.15 -13.97% | |||||||
Market cap | 1,336,312 8.39% | 1,232,837 -13.86% | |||||||
EV | 2,253,741 | 1,852,423 | |||||||
EBITDA | 77,391 | 71,060 | |||||||
EV/EBITDA | 29.12 | 26.07 | |||||||
Interest | 24,980 | 24,273 | |||||||
Interest/NOPBT | 32.77% | 43.49% |