Investor Presentation • May 31, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
May 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 1 st modern supermarket, Shufersal is the leading and largest food retailer in the country

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


100% free float
experienced management team
| I | ||
|---|---|---|
Pioneered online retail in Israel with largest e-commerce website in the country
Developing marketplace offering









Israel FMCG, Q1.2022 compared to Q1.2021










27.6% Private Label Share(2)
Property Owned Value





NIS 2.7B

(1) Based on Company's estimates as of 2021. (2) As of % of sales in Shufersal's stores & shipping centers . (3) Including Bela store. (4) As of May 23, 2022.
9





(1) Vs 2019
12

(1) Shufersal stores, including online sales, excluding Online Be and "Rural region"
13

Pioneered retail shift to online in Israel with 1 st version of Shufersal Online website and application in 2013
1 st mover advantage allows to maintain clear leadership
Nationwide footprint, backed by robust logistic infrastructure covering 100% of the population
More diversified offering than physical stores
14
Online Sales as % of Sales in Shufersal Stores & shipping stores



The online sales rate through the automatic delivery centers is expected to reach 25% -30% in a representative year.
Kadima – Completed ramp-up by the end of Q1.2022. Fully operational from April 2022. Modi'in - Expected to be in running process at the end of 2022


16 *Q1.2022- 27.6% of sales







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



• Shufersal Amiga" - sale, marketing and distribution of food products in the institutional market: cafes, restaurants, catering companies, nursing homes and more.
Cash & Carry and "Rural & Urban Region" represent a compelling growth opportunity, targeting an overall market of NIS11.5bn composed of mini-markets, groceries and food service






Transition to operating profit in Q1.2022





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 Company's share – 50.1% of the property


Zarhin Street, Ra'anana
sq m.72,600 of which 40,000 sq m. is above ground


Estimated date of completion Q3 2023



Bazelet Street, Tzur Yigal

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

45,000 sq m. of which 27,000 sq m. is above ground
Talpiot
Pierre Koenig Street, Jerusalem

Derech Hasharon and Netiv Ha'avot Junction, Kfar Saba

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







305 397 316 9.5% 9.9% 10.6%
Q1.2019 Q1.2021 Q1.2022
(NISmn)
9.7% 10.5% 9.0%
EBITDA(2)
1,514 1,559


27
0.8%
Q1.2022
28 (1) Before other income & expenses.
1,266
(2) 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





(1) EBITDA – Capex.
30
(2) (EBITDA – Capex) / EBITDA.
(3) Adoption of IFRS-16 at the beginning of 2019 has had a positive impact on EBITDA in the amount of NIS422mn in 2019.
(4) Without capitalization of credit expenses

| Cap Table | Future Bond Repayments(2) (NISmn) |
|||||
|---|---|---|---|---|---|---|
| (NIS in millions) Q1.2022 |
352 | 373 | 361 | 366 | 404 | |
| Non CPI Linked Bonds | 1,732 | |||||
| CPI Linked Bonds | 997 | |||||
| Total Debt | 2,729 | |||||
| Cash & ST Investments | (1,384) | |||||
| Net Debt | 1,345 | |||||
| LTM Net Leverage exc. IFRS-16 Lease(1) | (9.1x) | |||||
| Lease Liability | 4,390 | • | Well staggered debt maturity profile | |||
| LTM Net Leverage inc. IFRS-16 Lease | 18.7x | |||||
| • | ilAA-/ Positive credit rating by S&P Maalot | |||||
| Undrawn RCF | 300 | |||||
| Total Liquidity | 1,684 | • | 100% unencumbered real estate assets | |||

(1) Net Debt / LTM EBITDA. EBITDA exc. IFRS-16 was calculated by subtracting leased asset amortization and leased liability interest from post IFRS-16 EBIDTA.

Note: excluding IFRS-16 liability
32
Liabilities to banking corporations, debentures, including interest payable
Excluding cash and cash equivalents, short term deposits and marketable securities.



| (NISmn) | )1( Q1 2019 |
Q1 2020 |
Q1 2021 |
Q1 2022 |
|---|---|---|---|---|
| Revenues | 3 149 , |
3 731 , |
3 764 , |
3 499 , |
| growth (%) |
-0 6% |
18 5% |
0 9% |
0% -7 |
| Gross Profit |
860 | 999 | 1 018 , |
925 |
| margin (%) |
3% 27 |
8% 26 |
0% 27 |
4% 26 |
| Operating expenses |
(731) | (828) | (820) | (823) |
| Operating Profit |
129 | 171 | 198 | 102 |
| (%) margin |
4 1% |
4 6% |
5 3% |
2 9% |
| Other Income (Expenses) Net , |
(1) | (1) | 0 | 0 |
| Financing net expenses, |
(64) | (50) | (49) | (55) |
| Net Income |
48 | 90 | 114 | 27 |
| (%) margin |
1 5% |
2 4% |
3 0% |
0 8% |
| EBITDA | 305 | 362 | 397 | 316 |
| (%) margin |
9 7% |
9 7% |
10 5% |
9 0% |

| (NISmn) | 31 03 2019 |
31 03 2021 |
31 03 2022 |
|---|---|---|---|
| Cash and cash equivalents Short deposits -term , |
745 | 1 411 , |
384 1 , |
| Trade receivables |
1 297 , |
1 714 , |
1 602 , |
| Other receivables Other & investments |
172 | 218 | 209 |
| Inventory | 995 | 999 | 1 089 , |
| Total Current Assets |
3 209 , |
4 342 , |
4 284 , |
| deposits Long-term |
- | 400 | - |
| Investments in associate |
- | 88 | 220 |
| Other investments |
108 | 83 | 61 |
| , plant and Property equipment |
3 259 , |
3 202 , |
3 481 , |
| Intangible and deferred assets expenses, Deferred Receivables and debit balances & taxes |
1 321 , |
1 562 , |
1 605 , |
| Investment property |
665 | 797 | 879 |
| Right -of assets -use |
3 311 , |
3 919 , |
4 304 , |
| Total Assets |
11 873 , |
14 393 , |
14 834 , |

| (NISmn) | 31 03 2019 |
31 03 2021 |
31 03 2022 |
|---|---|---|---|
| liabilities Current |
|||
| of bonds & Credit from Current maturities in respect banks |
195 | 299 | 316 |
| of lease liabilities Current maturities |
335 | 360 | 396 |
| Trade payables |
1 971 , |
2 393 , |
2 397 , |
| Liability of partnership in option acquire respect to |
11 | - | - |
| Other payables and Provisions |
1 154 , |
1 666 , |
1 632 , |
| Total liabilities Current |
3 666 , |
4 718 , |
4 741 , |
| liabilities Non - current |
|||
| Bonds | 2 852 , |
2 663 , |
2 413 , |
| liabilities Lease |
3 236 , |
3 612 , |
3 994 , |
| Employee benefits Other liabilities & , net |
242 | 319 | 393 |
| Deferred taxes |
118 | 138 | 155 |
| Total liabilities non-current |
6 448 , |
6 732 , |
6 955 , |
| Equity | 1 759 , |
2 943 , |
3 138 , |
| Total liabilities and equity |
11 873 , |
14 393 , |
14 834 , |


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