Investor Presentation • May 21, 2024
Investor Presentation
Open in ViewerOpens in native device viewer

May
2024
1
This presentation (the "Presentation") is for informational purposes only and does not constitute or form any part of any offer for sale or subscription of, or solicitation of, any offer to buy or subscribe for any shares of Albaad Massuot Yitzhak LTD. (the "Company") or any of its affiliated entities.
This presentation contains partial information from the public reports of the Company under the Israeli Securities Law 5728-1968 (the "Securities Law"), which can be accessed on the Israeli Securities Authority's website, www.magna.isa.gov.il. A review of this presentation is not a substitute for a review of the detailed reports of the Company under the Securities Law and is not meant to replace or qualify them; rather, the presentation is prepared merely for the convenience of the reader, with the understanding that the detailed reports are being reviewed simultaneously.
Everything stated in this Presentation with respect to an analysis of the Company's business is merely a summary and any forwardlooking statements involve risks and uncertainties. These statements include descriptions regarding the intent, belief or current expectations of the Company. Such forward-looking statements are not guarantees of future results, performance or achievements and are based on current expectations, estimations, and assumptions, involve certain risks and uncertainties which are difficult to predict and are not guarantees of future performance. Therefore, actual future results, performances or achievements of the Company may differ materially from what is or may be expressed or implied in this presentation due to a variety of factors, many of which are beyond the Company's control, including, without limitation, certain risk factors contained in the Company's reports. The Company disclaims any obligation or commitment to update these forward-looking statements to reflect new information, future events or developments or changes in expectations, estimates, projections and assumptions or otherwise.

Q1.2024 COMPANY MAIN HIGHLIGHTS CONCLUDING Q1.2024 WITH


Sales EBITDA


Net Debt EBITDA (LTM)

+1% Sales Sales in original currency -3.4% +46% Operating Profit
+52% including others
+26%
EBITDA +45% inc. discontinued operation
+37%
Net Profit +13 M inc. discontinued operation
| Q1 2024 |
Q1 2023 |
Var | Var % |
|
|---|---|---|---|---|
| Sales | 416 222 , |
413 293 , |
2 929 , |
0 7% |
| EBIT | 25 755 , |
16 925 , |
8 830 , |
52 2% |
| EBIT (Before Others) |
25 755 , |
17 637 , |
8 118 , |
46 0% |
| EBITDA (Continued operation) |
48 278 , |
38 348 , |
9 930 , |
25 9% |
| EBITDA | 48 626 , |
33 440 , |
15 186 , |
45 4% |
| Profit Net (Continued operation) |
9 512 , |
6 950 , |
2 562 , |
36 9% |
| Profit Net |
14 501 , |
1 419 , |
13 082 , |

| Sales | * EBIT |
|||||||
|---|---|---|---|---|---|---|---|---|
| Q1 2024 |
Q1 2023 |
Var % |
(Org.) Var % |
Q1 2024 |
Q1 2023 |
|||
| Albaad Europe |
326 010 , |
302 129 , |
7 9% |
3 0% |
23 087 , |
7 878 , |
||
| % from sales |
7.1% | 2 6% |
||||||
| Albaad IL |
55 829 , |
56 372 , |
(1 0%) |
(2 5%) |
3 073 , |
(1 408) , |
||
| from % sales |
5.5% | (2 .5%) |
||||||
| Fabric Albaad IL |
044 77 , |
99 342 , |
(22 4%) |
(26 0%) |
3 089 , |
13 312 , |
||
| from sales % |
4 0% |
13 4% |
||||||
| Albaad Fem IL |
49 136 , |
67 384 , |
(27 1%) |
(29 8%) |
1 292 , |
9 636 , |
||
| % from sales |
2 6% |
14 3% |
||||||
| Intercompany | (91 797) , |
(111 934) , |
732 | (5 979) , |
||||
| HeadQuarter Others & |
(5 518) , |
(5 802) , |
||||||
| Company Total |
416 222 , |
413 293 , |
7% 0 |
4% -3 |
25 755 , |
17 637 , |
||
| % from sales |
6 2% |
4 3% |
||||||
| Other Income/Expenses |
(712) | |||||||
| Total Company |
416 222 , |
413 293 , |
0 7% |
-3 4% |
25 755 , |
16 925 , |
||
| from % sales |
6 2% |
4 1% |

| 31 03 2024 |
from % total |
31 12 2023 |
from % total |
|||
|---|---|---|---|---|---|---|
| 18M Cash on hand |
Cash and cash equivalents |
17 921 , |
1% | 19 133 , |
1% | |
| Trade Receivables |
218 944 , |
14% | 213 956 , |
14% | ||
| Inventory | 321 982 , |
21% | 328 969 , |
21% | ||
| Other Current Assets |
34 925 , |
2% | 32 184 , |
2% | ||
| 7M | Reduction of inventory | Current Total Assets |
593 772 , |
38% | 594 242 , |
38% |
| Non Current Assets |
969 348 , |
62% | 988 361 , |
62% | ||
| Total Assets |
1 563 120 , , |
100% | 1 582 603 , , |
100% | ||
| 417M | Equity | Credit banking & institutions |
408 829 , |
26% | 392 243 , |
25% |
| Trade Payables |
213 289 , |
14% | 222 718 , |
14% | ||
| Current Total Liabilities |
563 733 , |
47% | 713 183 , |
45% | ||
| 27% Equity from total balance sheet |
Total Long-Term Liabilities |
412 976 , |
26% | 466 178 , |
29% | |
| Equity | 416 581 , |
27% | 403 242 , |
25% | ||
| Total liabilities |
1 563 120 , , |
100% | 1 582 603 , , |
100% |



o Net Liabilities to EBITDA Ratio 1.91 (Covenant <3.6) / Tangible Equity Ratio 27.4% (Covenant >21%)

** FCF 15.5 m = Operating CF 31.5 m + Leasing liability repayment (-7.5 m) – Interest (-9.6 m) + CAPEX (-18.1 m)


12
Have a question? We'll get back to you promptly.