Investor Presentation • Mar 23, 2022
Investor Presentation
Open in ViewerOpens in native device viewer


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


Stable and experienced
management team

Pioneered online retail in Israel with largest e-commerce website in the country
Developing marketplace offering






BOI - GDP, Rate of Change, Real Terms (2)
0-14 28%
14-29 22%

Young and Growing Population(3) (mn)

6 (1) International Monetary Fund as of January 2022 update estimate, CBS for Israel GDP (2) BOI ,CBS for Israel GDP forecast (3) Central Bureau of Statistics (CBS).

Storenext Food Retail Market Index(1)



4.6%
Food Retail Market(1)


Israel FMCG, 2021 compared to 2020


Growing online penetration; and a developing marketplace offering






-4.8% YoY Decrease in Same Store Sales
NIS 2.7B

26.6% Private Label Share(2)
Property Owned Value





ilAA-/Positive S&P Maalot Rating (6)
(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 March 12, 2022. (5) On March 7, 2021, the Company issued to the public 27 million ordinary company shares of NIS 0.1 par value each, for a total (gross) of approx. NIS 702 million (6) On October 3, 2021 the company's rating was updated to ilAA-/ Positive


+1.6% Growth of
NIS 6 million


(1) Before other income & expenses.
+1% Growth of
NIS 8 million





15 (2) Shufersal stores, excluding shipping centers

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



The total investments in respect of the establishment of the CFC in Modi'in and Kadima are estimated, at approximately NIS 700 million
Kadima - Running process 2021
Modi'in - Expected to be in running process at the end of 2022













(1) Comparison with 2020 data based on Discount Bank data prior to the establishment of the partnership

• 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




• Margins in line with Retail




-70

25
(1) Including Bela store (2) Before other income & expenses



About Shufersal Real Estate Ltd. is a wholly owned subsidiary of Shufersal Ltd. The Company was established in April 2013.
NIS 2.7 billion
Value of investment property
Yielding areas (of which, 38,000 sq m. are parking lots)
The Company's annual income
(Excluding Shufersal branches)
EBITDA
FFO
Available building rights (gross area including parking lots)
*6.87%
Weighted rate of return

*Income in relation to Value of investment property and different from what is presented in the financial report **Excluding the value of assets under construction, the weighted rate of return is 7.1%. 27




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

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

Derech Hasharon and Netiv Ha'avot Junction, Kfar Saba

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




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

Consistent revenue and profit stream








Net Income (NISmn)

35(1) Before other income & expenses.
(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.
37
(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 | |
|---|---|
| (NIS millions) in 2021 |
|
| Linked Bonds Non CPI |
1 749 , |
| Linked Bonds CPI |
975 |
| Total Debt |
2 724 , |
| Cash & ST Investments |
(1 286) , |
| Debt Net |
1 438 , |
| Lease(1) LTM Net Leverage IFRS-16 exc. |
(19 0x) |
| Liability Lease |
4 396 , |
| LTM Net Leverage inc IFRS-16 Lease |
14 8x |
| Undrawn RCF |
300 |
| Total Liquidity |
1 586 , |
(NISmn)

(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.
38 (2) Including interest.


Note: excluding IFRS-16 liability
39
Liabilities to banking corporations, debentures, including interest payable
Excluding cash and cash equivalents, short term deposits and marketable securities.



| (NISmn) | 2018 | )1( 2019 |
2020 | 2021 |
|---|---|---|---|---|
| Revenues | 12 847 , |
13 360 , |
15 233 , |
14 765 , |
| (%) growth |
8 4% |
4 0% |
14 0% |
-3 1% |
| Profit Gross |
3 441 , |
3 609 , |
4 043 , |
4 021 , |
| (%) margin |
26 8% |
27 0% |
26 5% |
27 2% |
| Operating expenses |
(2 988) , |
(3 088) , |
(3 325) , |
(3 295) , |
| Operating Profit |
453 | 521 | 718 | 726 |
| margin (%) |
3 5% |
3 9% |
7% 4 |
9% 4 |
| Other (Expenses) Income Net , |
16 | 36 | 27 | 53 |
| Financing net expenses, |
(116) | (259) | (232) | (245) |
| Net Income |
265 | 268 | 387 | 393 |
| margin (%) |
2 1% |
2 0% |
2 5% |
2 7% |
| EBITDA | 786 | 266 1 , |
1 514 , |
559 1 , |
| margin (%) |
1% 6 |
5% 9 |
9% 9 |
6% 10 |

| (NISmn) | 31 12 2020 |
31 12 2021 |
|---|---|---|
| Cash cash equivalents Short and deposits -term , |
880 | 1 286 , |
| Trade receivables |
494 1 , |
1 441 , |
| Other receivables & Other investments |
147 | 175 |
| Inventory | 939 | 914 |
| Total Current Assets |
3 460 , |
3 816 , |
| Investments in associate |
89 | 206 |
| Other investments |
87 | 66 |
| plant and Property equipment , |
3 186 , |
3 397 , |
| Intangible and deferred assets expenses , Receivables and debit balances Deferred & taxes |
1 559 , |
1 605 , |
| Investment property |
792 | 878 |
| Right -of assets -use |
3 852 , |
4 313 , |
| Total Assets |
13 025 , |
281 14 , |

| (NISmn) | 31 12 2020 |
31 12 2021 |
|---|---|---|
| liabilities Current |
||
| of from bonds & Credit Current maturities in respect banks |
267 | 302 |
| of lease liabilities Current maturities |
360 | 392 |
| Trade payables |
2 333 , |
2 224 , |
| Other payables and Provisions |
1 148 , |
1 171 , |
| Total liabilities Current |
4 108 , |
4 089 , |
| liabilities Non - current |
||
| Bonds | 2 682 , |
2 422 , |
| liabilities Lease |
3 544 , |
4 004 , |
| Employee benefits Other liabilities & net , |
320 | 423 |
| Deferred taxes |
136 | 153 |
| Total liabilities non-current |
6 682 , |
002 7 , |
| Equity | 2 235 , |
3 190 , |
| Total liabilities and equity |
13 025 , |
14 281 , |


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