Investor Presentation • Mar 15, 2021
Investor Presentation
Open in ViewerOpens in native device viewer
Investors Presentation March 2021

This presentation, which includes oral statements made or videos shown at the presentation hereof, any question and answer session and any written or oral material discussed or distributed during the meeting to present this document or otherwise in connection with it (this "Presentation") is solely for the purpose of demonstration of information included in the annual financial statements of MAX Stock Ltd. ("MAX" or "the Company") as of December 31, 2020. This Presentation is not intended for distribution to, or use by any person or entity in, any jurisdiction or country where such distribution or use would be contrary to local law or regulation. This Presentation only contains summary information and no representation or warranty, express or implied, is or will be made in relation to and no reliance should be placed on the fairness, accuracy, correctness or completeness of the information or opinions contained in this Presentation. The presentation only contains summary information, and does not replace the full disclosure contained in the 2020 annual report of the Company. This Presentation contains forward-looking statements, which are based on current expectations, projections and assumptions about future events and may differ materially from actual results due to variety of factors including, but not limited to: change in the overall economy; the duration and severity of the COVID-19 (coronavirus) pandemic and its impact on MAX and on local and global economy and MAX's ability to manage and develop its business. Statements contained in the Presentation, other than statements of historical fact, regarding future events or prospects, are forward-looking statements. These forward-looking statements can be identified by the use of words such as "aim," "anticipate," "believe," "continues," "could," "estimate," "expect," "intend," "goal," "may," "plan," "project," "projections," "should," "will" and other words that convey uncertainty of future events or outcome. Statements that MAX makes in this Presentation that are not statements of historical fact also may be forward-looking statements. Forward-looking statements are not guarantees of future performance, and involve risks, uncertainties, and assumptions that may cause our actual results to differ materially from the expectations that MAX describes in its forward-looking statements. There may be events in the future that MAX is not accurately able to predict, or over which MAX has no control. You should not place undue reliance on forward-looking statements. Although MAX may elect to update forward-looking statements in the future, MAX disclaims any obligation to do so, even if MAX's assumptions and projections change, except where applicable law may otherwise require MAX to do so. These forward-looking statements should not be relied upon as representing MAX's views as of any date subsequent to the date of this Presentation. This Presentation does not constitute and is not intended to form part of any offer, or the solicitation of any offer, to buy, subscribe for or sell any securities in MAX or any subsidiary of MAX and nothing in this Presentation shall in any way constitute or form part of any legal agreement or be relied on in connection with, any contract, commitment or investment decision. Each recipient of the information contained in this Presentation is responsible for making its own independent assessment of the business, financial condition, prospects, status and affairs of MAX. No person shall have any right of action against MAX or any other person in relation to the accuracy or completeness of the information contained in the Presentation. This Presentation and the information contained herein are not a solicitation of an offer to buy securities or an offer for the sale of securities in Israel, in the United States or in any other jurisdiction (within the meaning of Regulation S under the Securities Act). MAX has not and does not expect to register any securities that it may offer under the Securities Act, or the securities laws of any state of the United States or any other jurisdiction thereof, and any such securities may not be offered or sold in the United States absent registration under the Securities Act or an available exemption from registration.
Nothing in this Presentation constitutes investment advice and any recommendations that may be contained herein have not been based upon a consideration of the investment objectives, financialsituation or particular needs of any specific recipient.
By attending this Presentation and/or receiving this document, you are agreeing to the terms and conditionsset forth above.
This presentation includes certain financial measures not presented in accordance with International Financial Reporting Standards ("IFRS"), including Adjusted EBITDA. These financial measures are not measures of financial performance in accordance with IFRS and may exclude items that are significant in understanding and assessing the Company's financial results. Therefore, these measures should not be considered in isolation or as an alternative to net loss or other measures of profitability, liquidity or performance under IFRS. You should be aware that the Company's presentation of these measures may not be comparable to similarly titled measures used by other companies, which may be defined and calculated differently. See the appendix for a reconciliation of certain of these non-IFRSmeasuresto the most directly comparable IFRS measure.

Broad Selection of Quality Products(4)

4) Product mix representative of January- December 2020 figures.
5) Other comprised of over 25 subcategories with the largest being OTC Pharmaceutical, Candy, Tools/Hardware, Electronics, Winter Goods, Phone Accessories and Outdoors.
3
1) Operates 50 stores as of December 31, 2020. 2) Represents company owned stores.
3) Whitespace study per Geocartography Group and Company estimates.



(1) Stores were closed during part of March and April 2020 due to government Covid-related restrictions.
(2) Adjusted EBITDA defined as Net Income + Income Tax Expenses + Net Interest Expenses + D&A + Other Expenses - the impact of IFRS 16 + Share-based payment; see appendix for a reconciliation.
(3) See Adjusted EPS reconciliation in appendix.
(1) Stores were closed during part of March and April 2020 due to government Covid-related restrictions.
(2) Adjusted EBITDA defined as Net Income + Income Tax Expenses + Net Interest Expenses + D&A + Other Expenses - the impact of IFRS 16 + Share-based payment; see appendix for a reconciliation.
(NIS / USD Millions)






| Q4-2020 vs Q4-2019 | |||
|---|---|---|---|
| Q4-2019 | Q4-2020 | % Change | |
| Revenue from sales | 177,796 | 273,973 | 54.1% |
| Revenue from commissions / fees | 1,546 | 2,111 | 36.5% |
| Total revenue | 179,342 | 276,084 | 53.9% |
| Gross profit | 71,482 | 105,226 | 47.2% |
| % of Sales | 39.8% | 38.1% | |
| SG&A % of Sales |
50,116 27.9% |
65,702 23.8% |
31.1% |
| Other income | -264 | -126 | |
| Other expenses | 308 | 199 | |
| EBIT | 21,322 | 39,451 | 85% |
| % of Sales | 11.9% | 14.3% | |
| Interest expenses, net | 2,461 | 7,545 | 206.6% |
| EBT | 18,861 | 31,906 | 69.2% |
| Taxes | 3,946 | 8,429 | 113.6% |
| Net Income | 14,915 | 23,477 | 57.4% |
| % of Sales | 8.3% | 8.5% | |
| Net income attributable to shareholders | 12,411 | 19,457 | 56.8% |
| Net income attributable to non-controlling interests | 2,504 | 4,020 | 60.5% |
| EPS | 0.09 | 0.14 | 55.6% |
| Adjusted EPS(2) (diluted) |
0.086 | 0.164 | 89% |
| EBITDA Post IFRS 16 | 31,575 | 53,167 | 68.4% |
| % of Sales | 17.6% | 19.3% | |
| Adjusted EBITDA(1,2) | 20,632 | 4 , | 108% |
| % of Sales | 11.5% | 15.5% |
(1) Adjusted EBITDA defined as Net Income + Income Tax Expenses + Net Interest Expenses + D&A + Other Expenses - the impact of IFRS 16 + Share-based payment; see appendix for a reconciliation.
(2) See Adjusted EPS and Adjusted EBITDA reconciliation in appendix.







| 2020 vs | ||||
|---|---|---|---|---|
| % Change | ||||
| Revenue from sales | 735,582 | 879,214 | 19.5% | |
| Revenue from commissions / fees | 5,968 | 6,481 | 8.6% | |
| Revenue from onetime bulk operation | - | 124,800 | ||
| Total revenue | 741,550 | 1,010,495 | 36.3% | |
| Gross profit (Excluding onetime bulk operation) | 293,547 | 344,589 | 17.4% | |
| % of Sales | 39.6% | 34.1% | ||
| Gross profit onetime bulk operation | - | 14,344 | 100% | |
| % of Sales | 11.5% | |||
| SG&A | 191,249 | 203,949 | 6.6% | |
| % of Sales | 25.8% | 20.1% | ||
| Other income | -733 | -1,224 | ||
| Other expenses | 1,499 | 5,479 | ||
| EBIT | ,53 | 5 ,7 | 48.5% | |
| % of Sales | 3.7% | 4. % | ||
| Interest expenses, net | 10,397 | 19,282 | 85.5% | |
| Interest expenses onetime bulk operation | - | 13,276 | ||
| EBT | , 35 | 8, 7 | .7% | |
| Taxes | 20,861 | 30,542 | 46.4% | |
| Net Income | 7 , 74 | 87,6 | 4.7% | |
| % of Sales | 9.5% | 8.7% | ||
| Net income attributable to shareholders | 58,614 | 72,615 | 24% | |
| Net income attributable to non-controlling interests | 11,382 | 14,982 | 32% | |
| EPS | 0.41 | 0.51 | 24% | |
| Adjusted EPS(2) (diluted) |
.4 | .59 | 40.5% | |
| EBITDA Post IFRS 16 | 4 , 8 | ,33 | 4 . % | |
| % of Sales | 19.0% | 19.8% | ||
| Adjusted EBITDA (1,2) | ,5 7 | 56, 6 | 56. % | |
| % of Sales | 13.6% | 15.5% |
(1) Adjusted EBITDA defined as Net Income + Income Tax Expenses + Net Interest Expenses + D&A + Other Expenses - the impact of IFRS 16 + Share-based payment; see appendix for a reconciliation. (2) See Adjusted EPS and Adjusted EBITDA reconciliation in appendix.




Represents onetime bulk operation of PPE.
Note: Financials presented are on a pre-IFRS 16 basis; see appendix for a reconciliation to post-IFRS 16. Comparable store sales figures reflective of company-owned stores. Israeli Shekels converted to U.S. Dollars by the average exchange rate: 2020 – 0.29. 4) 2020 margins exclude the impact of sales from personal protection equipment.
1) 2019 "Max" store decline due to conversion of two stores to a "Max 20" format; Max has never closed a company-owned store. 2) Operates 50 stores as of December 31, 2020.
3) Company saw increased margin pressure from rapid company expansion
reconciliation.
15 5) 11% represents actual 2020 comparable store sales for the entire year while 24% represents comparable store sales excluding days when the stores were closed due to Covid-19 restrictions 6) Adjusted EBITDA defined as Net Income + Income Tax Expenses + Net Interest Expenses + D&A + Other Expenses - the impact of IFRS 16 + Share-based payment; see appendix for a

(NIS Thousands)
| Balance Sheet as of | 12/31/2020 | 12/31/2019 |
|---|---|---|
| Current Assets | 362,973 | 217,777 |
| Right of Use Assets | 511,704 | 370,165 |
| Other Non-Current Assets | 58,047 | 44,955 |
| Total Assets | 932,724 | 632,897 |
| Short-Term Lease Liabilities | 53,830 | 47,216 |
| Other Current Liabilities | 174,618 | 100,204 |
| Long-Term Lease Liabilities | 486,126 | 344,162 |
| Other Non-Current Liabilities | 22,558 | 21,259 |
| Total Liabilities | 737,132 | 512,841 |
| Equity | 195,592 | 120,056 |
| Total Liabilities and Equity | 932,724 | 632,897 |
Cash position (NIS / USD Thousands)
| Capitalization as of | /3 / | /3 / |
|---|---|---|
| Balance (NIS / \$) | Balance (NIS / \$) | |
| Cash and Cash Equivalents | NIS 142,763 / \$ 44,405 | NIS 46,057 / \$ 13,328 |
| Short-Term Debt | NIS 15,432 / \$ 4,800 | NIS 17,251 / \$ 4,992 |
| Long-Term Debt | NIS 20,622 / \$ 6,414 | NIS 19,295 / \$ 5,583 |
| Total Debt | NIS 36,054 / \$ 11,214 | NIS 36,546 / \$ 10,575 |
| Net Cash (Debt) | NIS 106,709 / \$ 33,191 | NIS 9,511 / \$ 2,752 |


Adj EBITDA Margin

(1) Exclude period that stores were closed due to government Covid-related restrictions.

| Cash flows deriving from current operation | 96,612 | 159,999 |
|---|---|---|
| Cash flows used for investment activities | -10,672 | -41,357(1) |
| Cash flows used for financing activities | -83,623 | -46,436 |
| Increase in cash and cash equivalents | ,3 7 | 7 , 6 |
(1) Including Investment in short term deposit of NIS 24.5 million.





(2)
(NIS Thousands)
| 7 | 8 | |||
|---|---|---|---|---|
| Net Income | 53,6 | 58,8 4 | 7 , 74 | 87,6 |
| (+) Interest Expenses, Net | 1,728 | 1,676 | 10,397 | 32,558 |
| (+) Income Tax Expense | 17,836 | 19,414 | 20,861 | 30,542 |
| (+) Depreciation and Amortization | 2,667 | 4,554 | 38,891 | 45,347 |
| (+) Other Expenses(1) | 1,573 | 1,682 | 766 | 4,255 |
| (-) IFRS 16 Adjustment | NA | NA | -40,662 | -45,680 |
| (+) Share-based payment | NA | NA | NA | 2,345 |
| Adjusted EBITDA (Pre-IFRS 16) | 77,4 5 | 86, 4 | ,5 7 | 56, 6 |
| (+) IFRS 16 Adjustment | NA | NA | 40,662 | 45,680 |
| Adjusted EBITDA (Post-IFRS 16) | NA | NA | 4 , 8 | ,676 |

| (NIS Thousands) | ||||
|---|---|---|---|---|
| Section | Before Application of IFRS 16 |
Effect of IFRS 16 |
After Application of IFRS 16 |
After Application of IFRS 16 (Excl. PPE) |
| Gross Profit | 71,149 | -333 | 71,482 | 71,482 |
| Adjusted EBITDA | 20,632 | 10,943 | 31,575 | 31,575 |
| Operating Profit | 19,011 | 2,311 | 21,322 | 21,322 |
| Profit Before Tax | 18,642 | 219 | 18,861 | 18,861 |
| Net Income | 14,745 | 170 | 14,915 | 14,915 |
(NIS Thousands) Section Before Application of IFRS 16 Effect of IFRS 16 + Share-based payment After Application of IFRS 16 After Application of IFRS 16 (Excl. PPE) Gross Profit 105,369 -143 105,226 105,226 Adjusted EBITDA 42,922 10,245 53,167 53,167 Operating Profit 38,190 1,261 39,451 39,451 Profit Before Tax 33,318 1,412 31,906 31,906 Net Income 24,564 -1,087 23,477 23,477

| (NIS Thousands) | ||||
|---|---|---|---|---|
| Section | Before Application of IFRS 16 |
Effect of IFRS 16 |
After Application of IFRS 16 |
After Application of IFRS 16 (Excl. PPE) |
| Gross Profit | 292,669 | 878 | 293,547 | 293,547 |
| Adjusted EBITDA | 100,527 | 40,662 | 141,189 | 141,189 |
| Operating Profit | 93,933 | 7,599 | 101,532 | 101,532 |
| Profit Before Tax | 93,246 | -2,111 | 91,135 | 91,135 |
| Net Income | 7 ,8 8 | - ,6 4 | 7 , 74 | 7 , 74 |
(NIS Thousands)
| Section | Before Application of IFRS 16 |
Effect of IFRS 16 + Share-based payment |
After Application of IFRS 16 |
After Application of IFRS 16 (Excl. PPE) |
|---|---|---|---|---|
| Gross Profit | 357,578 | 1,355 | 358,933 | 344,589 |
| Adjusted EBITDA | 156,996 | 43,335 | 200,331 | 185,987 |
| Operating Profit | 142,357 | 8,372 | 150,729 | 136,385 |
| Profit Before Tax | 125,210 | -7,039 | 118,171 | 117,103 |
| Net Income | 3, 4 | -5,4 | 87,6 | 86,8 7 |

(NIS Thousands)
| Q4-2019 | (2) Q4-2020 |
|
|---|---|---|
| Net Income | 14,915 | 23,477 |
| (+) IFRS 16 Adjustment | (170) | 1,087 |
| (+) Share-based payment | - | 1,806 |
| (+) Other Expenses | - | 1,822 |
| Adjusted Net Income | 14,745 | 28,192 |
Adjusted EPS NIS 0.09 NIS 0.16

(NIS Thousands)
| (2) | ||
|---|---|---|
| Net Income | 7 , 74 | 87,6 |
| (+) IFRS 16 Adjustment | 1,624 | 5,420 |
| (-) Onetime bulk operation Net Income | - | 1,068 |
| (+) IPO Expenses | - | 4,613 |
| (+) Share-based payment | - | 1,806 |
| (+) Other Expenses | - | 2,741 |
| Adjusted Net Income | 71,898 | 101,141 |
| Adjusted EPS | NIS 0.42 | NIS 0.59 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.