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 Mar 23, 2022

6906_rns_2022-03-23_822cabd0-d3e8-4040-85d1-2dd4e66b706b.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

FY2021 EARNINGS

March 23, 2022

Dream Big, Pay Small

DISCLAIMER

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

We continue to expand our assortment of quality products for customers' everyday needs

Growth experienced across all of our core categories*

% of 2021 NIS revenue and YoY growth

* Defined as categories that acconted for over 10% of revenue (in value terms) in 2021, 2020 or 2019. Arts & Crafts presented on slide although not defined as a core category.

LET'S TAKE IT TO THE

Our management team

Ori Max Founder & CEO

Shlomo Cohen Deputy CEO

Nir Dagan Chief Financial Officer

Ifat Nir-Katz General Counsel and Corporate Secretary

Talia Sessler Chief Corporate Development and Investor Relations Officer

Oz Corsia Chief Trade Officer

Roy Ben-Nun Chief Overseas Operations

Eran Tsairi Chief Logistics Officer

Maya Goldin Chief HR Officer

Chen Goldfarb Director of IT

Moran Ironi Director of Marketing

Ofir Edri Stores General Manger

9

Looking forward: Double SqM vs. 2019 within 2-3 additional years Significant whitespace opportunity

Portugal and Spain

  • On March 22, 2022 Max Stock executed a non -binding MoU with a local partner in Portugal regarding a joint venture controlled by the Company, whose objective is to establish and manage the Max Stock store chain in Portugal and Spain
  • In the event that the parties execute a binding agreement and subject to an agreed -upon business plan, the joint venture is anticipated to open its first store in Portugal in the next 12 months
  • The forecasted financing for the first three years of the venture is up to EUR 5 million, which shall be extended to the joint venture in accordance with milestones established in the business plan. The sources of financing may be from the Company 's internal sources and/or from external sources

Exceeding our Long-Term Financial Targets

(2021 Results Measured vs. 2019 numbers)

Metric Long-Term Target Commentary
Unit Growth 3 –
5 New Max Stores Annually
(Potential to double SqM
long-term)
Four new owned stores in 2021
(two stores, net (2)
); + one
franchised store. Three signed
contracts for 2022 (two stores, net
(3)
), two of which already opened
(1)
Annual Revenue Growth
Low-to-Mid
Teens
'19-'21 CAGR of 14.7%
Annual SSS 3% '19-'21 CAGR of 10.2%
Adjusted EBITDA
Margin Expansion
~200bps +100bps vs. 2019
(4)
Adj. annual EPS Growth
18%
-
20%
'19-'21 CAGR of 19.2%
(1)
Excluding one-time bulk operations
(in 2020).
(2)
Two new stores (Rishon and Dimona) replaced two other existing stores, which were then closed.

(3) Kfar Saba is expected to replace an existing store.

(4) EPS attributable to shareholders and adjusted for share- based payments (SBC), one-time bulk operations (in 2020) and issuance costs (in 2020).

2021 and Q4'21 Financial Highlights

Strong performance in 2021 on top of exceptional growth and profitabilty in 2020, which was positively impacted by COVID

+6.5% 38.8% +10.2% 7.0% NIS 70mm
SSSG Gross Margins (1) Revenue growth (1) EPS growth Dividend paid in
On top of historic
+11.5% in 2020
-80bps vs. 2019
Despite disruption in global
supply chain and increased
On top of historic
+19.4% in 2020*
NIS 0.59 in adjusted EPS (2)
attributable to shareholders
2021
NIS 0.49 per share
+21.5% vs. 2019 -10bps vs. 2020 (1)
freight costs
+31.7% vs. 2019

(1) Excluding one-time bulk operations in 2020.

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

Adjusted EBITDA Bridge (2019; 1-12/2021 vs. 1-12/2020; NIS mm & % of Revenue )

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) + IFRS 16.

Q4'21 Financial Highlights

Strong two-year stacked growth (vs. Q4'19) and two-year CAGRs

Q4'20 revenue reflected an abnormal growth of 53.9% vs. Q4'19 and SSSG of 43%. Growth in Q4'20 was positively impacted by Israeli regulations, which allowed essential businesses (such as some of Company's stores) to remain open during lockdowns

SSSG Revenue growth Gross Margins Adj. EBITDA (1) Adj. EPS (2)
+22% vs. Q4'19
-17.1% vs. Q4'20
+36.6% vs. Q4'19
-11.2% vs. Q4'20
'19-'21 CAGR of 16.9%
38.9%
Up
80 bps vs. Q4'20
Down 100 bps vs. Q4'19
NIS 33.4mm
Pre IFRS 16
-22.2% vs. Q4'20
+61.8% vs. Q4'19
'19-'21 CAGR of 27.2%
NIS 0.12
Adjusted EPS attributable to
shareholders
-17.5% vs. Q4'20
+44.2% vs. Q4'19
'19-'21 CAGR of 20.1%

(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) + IFRS 16. 18

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

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

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

Historical revenue, by quarter Excluding one-time bulk operations in 2020

(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) + IFRS 16.

Bottom line: Outperforming on our Growth Strategy

(NIS mm, except per share data; Two-Year Stacked Growth )

(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) + IFRS 16.

(2) Adjusted EPS defined as EPS + Net Share-based Payment + Issuance Costs - Onetime Bulk Operation.

Stores by format and ownership model

Historical Annual P&L HA NIS 000s

FY
2019
FY
2020
FY
2021
Revenue
from
sales
735,582 879,213 963,472
/
from
commissions
fees
Revenue
5,968 6,482 12,801
Total
Revenue,
onetime
excluding
bulk
operation
741,550 885,695 976,273
YoYgrowth 19.4% 10.2%
from
onetime
operation
Revenue
bulk
124,800
Total
Revenue
741,550 1,010,495 976,273
YoYgrowth 36.3% -3.4%
Gross
profit
onetime
operation)
(Excluding
bulk
293,547 344,589 379,273
ofRevenue
(Excluding
onetime
bulk
operation)
%
39.6% 38.9% 38.8%
Gross
profit
operation
onetime
bulk
14,344
ofRevenue
%
11.5%
S&M 164,683 170,167 207,440
G&A 26,566 33,782 43,772
Total
SG&A
191,249 203,949 251,212
Less:
SBC
(2,345) (15,502)
SG&A
SBC
excluding
191,249 201,604 235,710
ofRevenue,
bulk
excluding
onetime
operation
%
25.8% 22.8% 24.1%
ofRevenue
%
25.8% 20.0% 24.1%
Other
income
(733) (1,224) (1,613)
Other
expenses,
net
1,499 5,479 1,100
EBIT 101,532 150,729 128,574
ofRevenue
%
13.7% 14.9% 13.2%
Adj.
EBIT
SBC,
onetime
other)
(exc.
and
102,298 142,985 143,563
ofRevenue,
excluding
onetime
bulk
operation
%
13.8% 16.1% 14.7%
2019
FY
2020
FY
FY
2021
Interest
expenses,
net
10,397 19,282 17,116
Interest
expenses
onetime
bulk
operation
13,276
EBT 91,135 118,171 111,458
Adj.
EBT
SBC,
onetime
other)
(exc,
and
91,901 123,703 126,447
Taxes 20,861 30,542 28,909
GAAP
Net
Income
70,274 87,629 82,549
ofRevenue
%
9.5% 8.7% 8.5%
SBC,
onetime
other)
Adj.
Net
Income
(exc,
and
70,274 93,226 98,051
ofRevenue,
bulk
excluding
onetime
operation
%
9.5% 10.5% 10.0%
Net
Income
-
Attributable
to
shareholders
58,892 72,647 68,197
Income
-
Attributable
to
non-controlling
interests
Net
11,382 14,982 14,352
GAAP
Net
Income
70,274 87,629 82,549
Net
Income
Adjustments:
of
Total
one-time
operation
net
income
adjustments,
net
taxes
-
bulk
(822)
SBC 1,806 15,502
/ IPO
costs
Issuance
expenses
4,613
Total
Net
Income
Adjustments:
0 5,597 15,502
Adjusted
Income
-
Attributable
to
shareholders
Net
58,892 78,244 83,699
to
Adjusted
Net
Income
-
Attributable
non-controlling
interests
11,382 14,982 14,352
Adjusted
Net
Income
70,274 93,226 98,051
Basic
Shares
O/S
142,345 142,345 142,345
EPS,
attributable
to
shareholders
0.41 0.51 0.48
EPS
attributable
Adj.
to
shareholders
0.41 0.55 0.59

Annual EBITDA reconciliation HA NIS 000s

2019
FY
2020
FY
FY
2021
Net
Income
70,274 87,629 82,549
Interest
Expense,
Plus
net
10,397 32,558 17,116
Income
Taxes
Plus
20,861 30,542 28,909
D&A
Plus
38,891 45,347 52,428
Other
Expense
Plus
766 4,255 (513)
EBITDA
Other
Expenses)
Post
IFRS
16
(exc.
141,189 200,331 180,489
SBC
Plus
2,345 15,502
IFRS
Minus
16
(40,662) (45,680) (53,110)
Adjusted
EBITDA
SBC
Other
Expenses)
Pre
IFRS
(exc.
and
16
100,527 156,996 142,881
Onetime
operation
bulk
(14,344)
Adjusted
EBITDA
Pre
Onetime
SBC
IFRS
16
(exc.
bulk
operation,
and
Other
Expenses)
100,527 142,652 142,881
ofRevenue,
onetime
bulk
excluding
operation
%
13.6% 16.1% 14.6%

Historical Q4 P&L HA NIS 000s

Q4
2019
Q4
2020
Q4
2021
from
Revenue
sales
177,796 273,973 238,592
/
from
Revenue
commissions
fees
1,546 2,111 6,478
Total
Revenue
179,342 276,084 245,070
YoYgrowth 53.9% -11.2%
Gross
profit,
onetime
operation
excluding
bulk
71,482 105,226 95,291
of
Revenue
%
39.9% 38.1% 38.9%
S&M 42,686 52,078 57,825
G&A 7,430 13,624 10,989
Total
SG&A
50,116 65,702 68,814
Less:
SBC
(2,345) (3,900)
SG&A
SBC
excluding
50,116 63,357 64,914
of
Revenue
%
27.9% 22.9% 26.5%
Other
income
(264) (126)
Other
expenses
308 199 1,100
GAAP
EBIT
21,322 39,451 25,377
of
Revenue
%
11.9% 14.3% 10.4%
EBIT
Adj.
SBC,
onetime
other)
(exc.
and
21,366 41,869 30,377
of
Revenue
%
11.9% 15.2% 12.4%

Historical Q4 P&L and Q4 net income reconciliation HA NIS 000s

Q4
2019
Q4
2020
Q4
2021
Interest
expenses,
net
2,461 7,545 5,167
EBT 18,861 31,906 20,210
Adj.
EBT
SBC,
onetime
other)
(exc,
and
18,905 34,324 25,210
Taxes 3,946 8,429 4,006
GAAP
Net
Income
14,915 23,477 16,204
ofRevenue
%
8.3% 8.5% 6.6%
SBC,
onetime
Adj.
Net
Income
(exc,
and
other)
14,915 25,415 20,104
ofRevenue
%
8.3% 9.2% 8.2%
shareholders
Net
income
attributable
to
12,411 19,458 13,755
Net
income
attributable
to
non-controlling
interests
2,504 4,019 2,449
14,915 23,477 16,204
Net
Income
Adjustments:
SBC 1,806 3,900
/
Costs
Issuance
IPO
Expenses
132
Total
Net
Adjustments
Income
0 1,938 3,900
Adjusted
Net
Income
-
Attributable
to
shareholders
12,411 21,396 17,655
Adjusted
Net
Income
Attributable
to
non-controlling
interests
-
2,504 4,019 2,449
Adjusted
Net
Income
14,915 25,415 20,104
Basic
Shares
O/S
142,345 142,345 142,345
EPS,
attributable
to
shareholders
0.09 0.14 0.10
EPS
to
Adj.
attributable
shareholders
0.09 0.15 0.12

Q4 EBITDA reconciliations HA NIS 000s

Q4
2019
Q4
2020
Q4
2021
Net
Income
14,915 23,477 16,204
Interest
Expense,
net
Plus
2,461 7,545 5,167
Income
Taxes
Plus
3,946 8,429 4,006
D&A
Plus
10,209 13,643 14,657
Other
Expense
Plus
44 73 1,100
EBITDA
Post
IFRS
(exc.
Other
Expenses)
16
31,575 53,167 41,134
SBC
Plus
2,345 3,900
IFRS
Minus
16
(10,943) (12,590) (11,651)
EBITDA
SBC
Other
Adjusted
Pre
IFRS
(exc.
and
Expenses)
16
20,632 42,922 33,383
ofRevenue
%
11.5% 15.5% 13.6%

Talk to a Data Expert

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