Investor Presentation • Nov 28, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
November 2022


This Presentation was prepared by Shufersal Ltd. (the "Company"). This presentation does not constitute an offering for the purchase or sale of the Company's securities nor an invitation to receive said proposals, rather is solely intended for the provision of information. The information used when presenting the presentation ( the "Information") is provided therein for convenience purposes only and does not constitute grounds for making investments decisions, nor does it constitute a recommendation or an opinion and by no means does it substitute the investor's discretion. The presentation may include information published by third parties, the content thereof was not independently reviewed by the Company; consequently, the Company shall not be liable for its correctness. In addition, the presentation may include information based on assessments of the Company's market, data and statistical and public publications released by various authorities and third parties, the contents of which have not been independently verified by the Company, and therefore the Company is not responsible for its correctness. What has been set forth in the presentation with respect to the analysis of the Company's operations is solely summative and in order to obtain a more comprehensive review of the Company's operations and the risks it faces, one should refer to the Company's Annual Report for 2021, its Quarterly Financial Statements and its Immediate Reports as reported in the Magna System website.
The terms set forth in this presentation may be presented at a segmentation or level of detail different than those set forth in the Company's Reports or may include information that was not yet included in the Company's Reports or that was not presented as it was presented in said presentation, which to the best of the Company's knowledge are correct as of the date of their presentation.
The presentation includes Forward Looking Information, as is defined in the Securities Law, 1968 ("Forward Looking Information") even if it was not explicitly stated in its regard, which includes, inter alia, the Company's forecasts, objectives, assessments and estimations with respect to future events the materialization of which is not certain and is beyond the Company's control; which are based, inter alia, on information held by the Company as of this date, on the Company's internal assessments and expectations. The Company has no certainty that its forecasts, objectives and/or assessments shall be materialized, in whole or in part; this, inter alia, due to factors beyond the Company's control, such as changes in the market terms and environment, regulatory changes and/or the materialization of any of the Company's risk factors. In view of the foregoing, the Forward Looking Information may not be materialized or may materialize in a materially differently manner than what has been forecasted; therefore, inter alia, the Company's de facto results and accomplishments may materially differ from those presented in the Forward Looking Information. The Company does not undertake to update the information included in the presentation, in whole or in part, for it to reflect events and/or circumstances occurring after the preparation of the presentation.


As Israel's first modern supermarket chain, Shufersal is the country's leading and largest food retailer

Wide range of retails formats catering to all segments of the population, with nationwide footprint



Developing marketplace offering





Growth rates in Israel are among the world's highest




• Standard of living has consistently improved in recent years, fueling the growth of the retail market
6 (1) International Monetary Fund as of Nov 2022 update estimate, BOI for Israel GDP (2) ) BOI estimates as of October 3, 2022. (3) Storenext Food Retail Market Index .

Israel FMCG, 1-9.2022 compared to 1-9.2021


COVID-19


| 3 | 12 | 30 | 32 | 15 |
|---|---|---|---|---|
Cash & Carry 10,000 sq m


Dan Deal

Be , sq m
Shufersal Express & Good Market , sq m
Shufersal Deal branches, Shufersal Sheli & Yesh Hesed , sq m








Private Label Share(2)


10



NIS 2.8B Property Owned Value


(1) Based on Company's estimates as of 2021. (2) As of % of sales in Shufersal's stores & shipping centers . (3) As of November 9, 2022. (4) As of October 3, 2022.



(1) Shufersal stores, including online sales, excluding Online Be and "Rural region"
12 (2) Shufersal stores, excluding shipping centers





Pioneered retail shift to online in Israel with 1 st version of Shufersal Online website and application in 2013
Nationwide footprint, backed by robust logistic infrastructure covering 100% of the population
1 st mover advantage allows to maintain clear leadership
More diversified offering than physical stores





The online sales rate through automatic delivery centers is expected to reach 25% - 30% in a representative year.
Kadima – go-live in August 2021. And completed ramp-up to achieve full production rates on April 2022. Modi'in - commercial operations scheduled for February 2023.



Note: Shufersal stores and shipping centers *Q3.2022- 26.7% of sales
16






17 (1) Not including run-off of previous Leumi Card cards from 2018 onwards.


(uniques) 3.3M
+24% 15%+
compared to 31.12.21




• " Shufersal Amiga" - sale, marketing and distribution of food products in the professional market: cafes, restaurants, catering companies, nursing homes and more.
Cash & Carry , "Rural & Urban Region" and "Shufersal Amiga" represent a compelling growth opportunity, targeting an overall market of NIS11.7bn composed of mini-markets, groceries and food service (1)
A successful pilot was carried out in two branches this year, the results of which are:














Yielding areas (of which 38,000 sq m are parking lots)
The company's income (normalized) **
78 assets Amount of assets

160,000 sq m Available building rights (gross area including parking lots) (1)
NIS 120 million
FFO (normalized)
* Unaudited data based on Shufersal Real Estate's financial reports for September 30, 2022 ** Normalized to full year results. Based on results 1-9.2022 divided by 75%
(1) Without an asset under construction and an asset of an incorporated company

Improving group's financial profile
Real estate value in NIS billion*

Consistent revenue and profit stream*


Jerusalem Boulevard, Kiryat Motzkin
14,000 sq m. (including parking lot) of which 11,500 sq m. is built-up area
| Joint venture |
|---|
| 50.1% Company's share – of the |
| property |


Zarhin Street, Ra'anana

Approximately 73,000 sq m. of which 40,500 sq m. is above ground
Combination transaction. A marketing process has started and these days agreements are being signed

Estimated date of completion Q3 2023


The intersection of Derech HaSharon and Netiv HaAvot streets in Kfar Saba
Approximately 45,000 sq m of which 27,000 sq m. is above ground
Promotion of a city building plan for an additional about 8,000 sq. m. (on the way to the district)

In July 2022, Shufersal Real Estate signed an combination deal with the Rogovin Group. Company's share - 33%


Approximately 66,000 sq. m. is above ground (including parking lot); There are unused building rights.
An agreement to increase the holding rate from 37% to about 59% in Lev HaMifratz Mall was completed in October 2022



Lohamei HaGeta'ot 45 Nahariya
7,400 sq m. land area of which 5,300 sq m. is above ground 5,100 sq m. in available building rights

Property book value of 48.6M NIS

A conditional sales agreement for promoting an urban building scheme was signed with Reisdor Enterprises Ltd



| Kot |
|---|
Bazelet Street, Tzur Yigal

25,000 sq m. of which 20,000 sq m. is above ground


Pierre Koenig Street, Jerusalem

45,000 sq m. of which 27,000 sq m. is above ground






(NISmn)

Net Income (NISmn)

(2) Operating profit before other expenses less depreciation and amortization.
36 (3) Adoption of IFRS-16 at the beginning of 2019 has had a positive impact on EBITDA in the amount of NIS422mn in 2019 , an impact of NIS433mn in 2020 and an impact of NIS453mn in 2021 (4) The net profit on 1-9/22 neutralizing the effect of a one-time expense for the efficiency plan is about NIS 138 million





(1) Before other income & expenses.
(2) Operating profit before other expenses less depreciation and amortization.
37 (3) The net profit in the 3rd quarter, excluding the effect of a one-time expense for the efficiency plan is about NIS 43 million.




| (NIS in millions) | 1-9.2022 | |
|---|---|---|
| Non CPI Linked Bonds | 1,731 | |
| CPI Linked Bonds * |
1,050 | |
| Total Debt | 2,780 | |
| Cash & ST Investments | (1,211) | |
| Net Debt | 1,569 |
*As of September 30, 2022, the company has SWAP transactions for the exchange of NIS index-linked flows with fixed NIS flows for bonds (series F) in the amount of NIS 467 million.
Future Bond Repayments(1)
(NISmn)



Note: excluding IFRS-16 liability
41
Liabilities to banking corporations, debentures, including interest payable
Excluding cash and cash equivalents, short term deposits and marketable securities.



| (NISmn) | )1( 1-9 2019 |
1-9 2020 |
1-9 2021 |
1-9 2022 |
|---|---|---|---|---|
| Revenues | 10 021 , |
11 362 , |
11 152 , |
11 013 , |
| growth (%) |
4 2% |
13 4% |
-1 8% |
-1 2% |
| Gross Profit |
2 711 , |
2 996 , |
3 047 , |
2 922 , |
| margin (%) |
27 1% |
26 4% |
27 3% |
26 5% |
| Operating expenses |
(2 306) , |
(2 480) , |
(2 480) , |
(2 598) , |
| Operating Profit |
405 | 516 | 567 | 324 |
| margin (%) |
0% 4 |
5% 4 |
1% 5 |
9% 2 |
| Other Income (Expenses) Net , |
(1) | 13 | 1 | (123) |
| Financing net expenses, |
(202) | (170) | (173) | (154) |
| Net Income |
151 | 267 | 293 | -1 |
| margin (%) |
5% 1 |
4% 2 |
6% 2 |
0% 0 |
| EBITDA | 944 | 1 103 , |
1 184 , |
994 |
| (%) margin |
9 4% |
9 7% |
10 6% |
9 0% |

| (NISmn) | 30 09 2019 |
30 09 2021 |
30 09 2022 |
|---|---|---|---|
| Cash and cash equivalents Short deposits -term , |
570 | 1 598 , |
1 211 , |
| Trade receivables |
1 609 , |
1 566 , |
1 700 , |
| Other receivables Other & investments |
196 | 179 | 186 |
| Inventory | 944 | 913 | 1 005 , |
| Total Current Assets |
3 319 , |
4 256 , |
4 102 , |
| deposits Long -term |
- | 350 | - |
| Investments in associate |
91 | 210 | 220 |
| Other investments |
99 | 80 | 70 |
| plant and equipment Property , |
3 058 , |
3 273 , |
3 507 , |
| deferred Intangible and assets expenses , Receivables and debit balances Deferred & taxes |
1 335 , |
1 580 , |
1 773 , |
| Investment property |
681 | 802 | 953 |
| Right -of assets -use |
3 568 , |
4 193 , |
4 305 , |
| Total Assets |
12 151 , |
14 744 , |
930 14 , |

| (NISmn) | 30 09 2019 |
30 09 2021 |
30 09 2022 |
|---|---|---|---|
| liabilities Current |
|||
| of bonds Credit from Current maturities in & respect banks |
250 | 347 | 360 |
| of lease liabilities Current maturities |
360 | 387 | 413 |
| Trade payables |
2 131 , |
2 379 , |
2 329 , |
| Liability of partnership in option acquire respect to |
11 | - | - |
| Other payables and Provisions |
1 131 , |
1 394 , |
1 611 , |
| Total liabilities Current |
3 883 , |
507 4 , |
713 4 , |
| liabilities Non - current |
|||
| Bonds | 2 853 , |
2 678 , |
2 420 , |
| liabilities Lease |
3 215 , |
3 874 , |
4 072 , |
| Employee benefits Other liabilities & , net |
284 | 421 | 431 |
| Deferred taxes |
121 | 140 | 157 |
| Total liabilities non-current |
6 473 , |
113 7 , |
080 7 , |
| Equity | 1 795 , |
3 124 , |
3 137 , |
| 45 Total liabilities and equity |
12 151 , |
14 744 , |
14 930 , |


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.