AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Max Stock Ltd.

Investor Presentation May 31, 2022

6906_rns_2022-05-31_feaae32c-2525-401e-a243-31cc4ea9372f.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

Q1'22 Earnings Conference Call May 31, 2022

Dream Big, Pay Small

THIS PRESENTATION IS BEING PROVIDED TO YOU SOLELY FOR YOUR INFORMATION AND MAY NOT BE REPRODUCED OR PUBLISHED (IN WHOLE OR INPART) OR FURTHER DISTRIBUTED TO ANY PERSON FOR ANY PURPOSE.

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") contains confidential information regarding MAX Stock Ltd. ("MAX" or "the Company") and is being provided on a strictly confidential basis. This Presentation has been prepared by MAX for information purposes only and may not be used in making any investment decision. This Presentation is strictly confidential and may not be copied, reproduced, redistributed or passed on, in whole or in part, or disclosed, directly or indirectly, to any other person or published or for any purpose. This Presentation is not intended fordistribution 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 was prepared solely based on information obtained from MAX and public sources (including data obtained by MAX from industry publications and surveys) on or prior to the date hereof and has not been independently verified. MAX may not have access to the facts and assumptions underlying the numerical data, market data and other information included in such surveys. 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.

Except where otherwise indicated herein, the information provided in the presentation is based on matters as they exist as ofthe date of preparation of this presentation and not as of any future date, and will not be updated or otherwise revised to reflect information that subsequently becomes available, or circumstances existing or changes occurring after the date hereof.

This presentation contains forward-looking statements within the meaning of Section 27a of the Securities act, Section 21E of the U.S. Securities Exchange Act of 1934, and the Safe Harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, that relate to our current expectations and views of future events. These statements relate to events that involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. in some cases, forward-looking statements can be identified by the use of forward-looking terminology such as "may," "will," "should," "expect," "anticipate," "target," "project," "estimate," "intend," "continue" or "believe," or the negatives thereof or other variations thereon or comparable terminology.

Actual events or results or the actual performance of Max may differ materially from those reflected or contemplated in any suchforward-looking statements. No representation or warranty is made as to future performance or any forward-looking statement. Certain market data information in this presentation is based on management's estimates. Max believes its estimates to be accurate as of the date of this presentation. However, this information may prove to be inaccurate because of the method by which Max obtained some of the data for its estimates or because this information cannot always be verified dueto the limits on the availability and reliability of raw data.

Statements contained in this Presentation may relate to the historical experience of our founders, managers and directors. The historical results of our founders', managers' and directors' past investments, companies or funds affiliated with them is not necessarily indicative of the future performance of Max.

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 in which such solicitation or offer are not allowed. MAX has not and does not expect to register any securities that it may offer under the United States SecuritiesAct of 1933, or the securities laws of any state of the United States or any other jurisdiction, 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.

This Presentation does not constitute a prospectus for the purposes of Regulation (EU) 2017/1129 of the European Parliament and of the Council of June 14, 2017 on the prospectus to be published when securities are offered to the public or admitted to trading on a regulated market, and repealing Directive 2003/71/EC. This Presentation is only addressed to and directed at persons in member states of the European Economic Area (the "EEA") who are "qualified investors" within the meaning of Article 2(e) of the Prospectus Regulation ("Qualified Investors"). In addition, in the United Kingdom, this Presentation is only being distributed to and is directed only at Qualified Investors who (i) have professional experience in matters relating to investments who fall within the definition of "investment professionals" under Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "Order") or (ii) are high net worth entities and fall within Article 49(2)(a) to (d) of the Order (all such persons together being referred to as "Relevant Persons"). This Presentation and its contents must not be acted on or relied upon (i) in the United Kingdom, by persons who are not Relevant Persons or (ii) in any member state of the EEA (other than the United Kingdom), by persons who are not Qualified Investors. The communication of this Presentation (i) in the United Kingdom to persons who are not Relevant Persons or (ii) in any member state of the EEA (other than the UnitedKingdom) to persons who are not Qualified Investors is unauthorized and may contravene applicable law. 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, financial situation or particular needs of any specific recipient. If you have received this Presentation and you are (i) in the EEA (other than the United Kingdom) and are not a Qualified Investor or (ii) in the United Kingdom and are not a Relevant Person, you must return it immediately to MAX. By attending this Presentation and/or receiving this document, you are agreeing to the terms and conditions set 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-IFRS measures to the most directly comparable IFRS measure.

The trademarks included herein are the property of the owners thereof and are used for reference purposes only. Such use should not be construed as an endorsement of the products or services of the Company or the proposed offering.

We are Israel's leading extreme value retailer

Q1'22 Financial Highlights

  • Roughly flat Revenue vs. Q1'21, despite macro headwinds and negative impact of the timing of Passover
  • Gross Margins @ 39.0% despite high logistics costs
SSSG Revenue growth Gross Margins Adj. EBITDA (1) Adj. EPS (2)
-10% vs. Q1'21
+22% vs. Q1'19
-0.4% vs. Q1'21
+44.2% vs. Q1'19
Q1'19-Q1'22 CAGR: 13.0%
39.0%
Down 60 bps vs. Q1'21
Up 40 bps vs. Q1'19
Q1'19-Q1'22 CAGR: 13.3%
NIS 31.8mm
Pre IFRS 16
12.7% of Revenue

Down 410 bps vs. Q1'21

Down 70 bps vs. Q1'19
Up 36.0% vs. Q1'19
Q1'19-Q1'22 CAGR: 10.8%
NIS 0.13
Adjusted EPS attributable to
shareholders
Down 32.2% vs. Q1'21
Up 29.5% vs. Q1'19
Q1'19-Q1'22 CAGR: 9.0%

(1) Adjusted EBITDA pre IFRS 16 = EBIT + D&A + other costs + stock-based compensation (SBC) – the impact of IFRS 16. 4

Q1'22 Balance Sheet and Cash Flow Update

  • Strong Operating Cash Flow generation in Q1'22
  • Invested NIS 10.1mm in capex
  • Ample liquidity and conservative debt on the balance sheet to ensure financial flexibility and support future growth

Revenue Contribution and Growth, per Category

% of Q1'22 NIS Revenue and YoY growth

7

Max Stock Nahariya

Nahariya

  • North -Western District of Israel
  • Nahariya alone has population of ~58,000
  • − @ Hamed Center, by Route # 4
  • − 4.0k gross SqM
  • − 2.8k net SqM
  • Opened Feb. 2022

Max Stock Nof Hagalil

Nof Hagalil

Northern District of IsraelNof Hagalil alone has population of ~40,000 − @ Zim Urban Nof Hagalil − 2.7k gross SqM − 2.2k net SqM − Opened March 2022

Note: Net SqM defined as commercial area in SqM excluding e.g., storage and office spaces.

Store Pipeline – Kfar Saba

Pipeline: Kfar Saba

  • Central District of Israel
  • Kfar Saba's population is~110,000
  • Replacing an existing store in an adjacent location (1.5k gross
  • SqM, 1.2k net SqM)
  • − @ Oshiland mall
  • − 5.8k gross SqM
  • − 4.1k net SqM
  • Adding 2.9k net SqM
  • Expected to be opened in H2'22

Pipeline: Be 'erot Yitzhak

  • Central District of Israel, near
  • Kiryat Ono and Yehud
  • Total population of over 70,000
  • − @ Mivne Be'erot Yitzhak Outlet
  • − 3.3k gross SqM

Other stores in negotiation stages

Looking forward: Double Net SqM vs. 2019 over the next 2-3 years Significant whitespace opportunity

Israel and US Estimated Dollar Store Count / Population

(1) US store count based on combined 2021 Dollar General, Dollar Tree (inc. Family Dollar) and Five Below stores. Israel store count based on 11 combined players; source: Geo Cartography survey dated May 2022.

Q1'22 Financial Highlights

Q1 Financial Highlights (2019-2022)

(1) Adjusted EBITDA pre IFRS 16 = EBIT + D&A + other costs (including IPO costs in 2020) + stock-based compensation (SBC) + one-time bulk operation (in 2020) – the impact of IFRS 16.

(2) EPS adjusted for stock-based compensation (SBC), one-time bulk operation in 2020 and IPO costs in 2020.

Adjusted EBITDA Bridge (Q1'19; Q1'20; Bridge from Q1'21 to Q1'22; NIS mm)

+36.0% vs. Q1'19

Annual Financial Highlights (2019 - LTM Q1'22)

Stores by Format and Ownership Model

Historical Annual P&L NIS mm

Q1-2019 Q1-2020 Q1-2021 Q1-2022
Revenue from sales 172.7 172.3 248.6 247.2
Revenue from commissions / fees 1.3 1.2 3.4 3.7
Total Revenue, excluding onetime bulk operation 174.0 173.5 252.0 250.9
YoY growth -0.3% 45.3% -0.4%
Revenue from onetime bulk operation 0.0 12.6 0.0 0.0
Total Revenue 174.0 186.1 252.0 250.9
YoY growth 6.9% 35.4% -0.4%
Gross profit, excluding onetime bulk operation 67.2 69.7 99.8 97.8
% of Revenue 38.6% 40.2% 39.6% 39.0%
Gross profit onetime bulk operation 4.7
% of onetime bulk operation 37.0%
S&M 37.7 39.0 48.5 57.6
G&A 5.9 5.9 12.3 12.5
Total SG&A 43.6 44.9 60.8 70.1
Less: SBC 0.0 0.0 (3.8) (3.9)
SG&A excluding SBC 43.6 44.9 56.9 66.3
% of Revenue, excluding onetime bulk operation 25.1% 25.9% 22.6% 26.4%
% of Revenue 25.1% 24.1% 22.6% 26.4%
Other income 0.0 (0.0) 0.0 (0.3)
Other expenses 0.0 0.0 0.0 0.1
GAAP EBIT 23.6 29.5 39.0 27.9
% of Revenue 13.6% 15.9% 15.5% 11.1%
Adj. EBIT (exc. SBC, onetime and other) 23.6 24.8 42.9 31.6
% of Revenue, excluding onetime bulk operation 13.6% 14.3% 17.0% 12.6%

Note: Totals may be sightly impacted by minor rounding differences.

Q1-2019 Q1-2020 Q1-2021 Q1-2022
Interest expenses, net
Interest expenses onetime bulk operation
2.5
0.0
2.2
3.5
2.9
0.0
4.4
0.0
EBT 21.1 23.9 36.2 23.4
Adj. EBT (exc, SBC, onetime and other) 21.1 22.7 40.0 27.1
Taxes 4.9 5.8 9.2 6.4
GAAP Net Income 16.2 18.1 27.0 17.0
% of Revenue 9.3% 9.7% 10.7% 6.8%
Adj. Net Income (exc, SBC, onetime and other) 16.2 17.1 30.8 20.9
% of Revenue, excluding onetime bulk operation 9.3% 9.9% 12.2% 8.3%
Net income attributable to shareholders 13.8 16.3 22.4 14.0
Net income attributable to non-controlling interests 2.5 1.8 4.6 3.1
16.2 18.1 27.0 17.0
Net Income Adjustments:
SBC 0.0 0.0 3.8 3.9
Onetime bulk operation, net of taxes 0.0 (0.9) 0.0 0.0
Total Net Income Adjustments 0.0 (0.9) 3.8 3.9
Adjusted Net Income - Attributable to shareholders 13.8 15.3 26.3 17.8
Adjusted Net Income - Attributable to non-controlling interests 2.5 1.8 4.6 3.1
Adjusted Net Income 16.2 17.1 30.8 20.9
Basic Shares O/S (000s) 142.3 142.3 142.3 142.3
EPS, attributable to shareholders 0.10 0.11 0.16 0.10
Adj. EPS attributable to shareholders 0.10 0.11 0.18 0.13

Note: Totals may be sightly impacted by minor rounding differences.

Annual EBITDA Reconciliations NIS mm

Q1-2019 Q1-2020 Q1-2021 Q1-2022
Net Income 16.2 18.1 27.0 17.0
Plus Interest Expense, net 2.5 5.6 2.9 4.4
Plus Income Taxes 4.9 5.8 9.2 6.4
Plus D&A 9.5 10.5 12.4 15.0
Plus Other Expense 0.0 (0.0) 0.0 (0.2)
EBITDA Post IFRS 16 (exc. Other Expenses) 33.1 40.0 51.4 42.7
Plus SBC 0.0 3.8 3.9
Minus IFRS 16 (9.8) (10.9) (12.8) (14.7)
Adjusted EBITDA Pre IFRS 16 (exc. SBC and Other Expenses) 23.4 29.1 42.4 31.8
Onetime bulk operation 0.0 (4.7) 0.0 0.0
Adjusted EBITDA Pre IFRS 16, excluding onetime bulk operation 23.4 24.4 42.4 31.8
% of Revenue 13.4% 14.1% 16.8% 12.7%

THANK YOU!

Talia Sessler

Chief Corporate Development & IR Officer +972-50-7000155

Dream Big, Pay Small

Talk to a Data Expert

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