Investor Presentation • May 23, 2023
Investor Presentation
Open in ViewerOpens in native device viewer
Max Stock Q1'23 Earnings Conference Call
May 23, 2023



This presentation, 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 financial statements of MAX Stock Ltd. ("MAX" or "the Company") as of March 31, 2023. 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 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. The presentation only contains summary information, and does not replace the full disclosure contained in the Q1 2023 Financial Statements and in 2022 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; 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 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 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, financial situation or particular needs of any specific recipient.
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.

to shareholders: NIS 0.15, up 20.4% vs.
Q1'22
We offer a broad assortment of quality products for customers' everyday needs at affordable prices, helping customers "Dream Big, Pay Small"




1) Data for FY 2022
MAXO
employees(5)
Publicly listed on TASE
% Contribution and Category YoY growth(1)


Czamanski & Ben Shahar (an economic and business consulting firm in Israel) refers to Max Stock Purim Customs @ up to NIS 49.90


Looking Forward










Total of ~17k gross SqM / estimated conservative addition of ~11k net owned SqM(1) , plus one new franchised store

▪ Jerusalem (Pisgat Ze'ev) – 2023
Updates



Updates



Gross Profit*



• 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) - the impact of IFRS 16
• (2) Net Income (NI) and EPS (both attributable to shareholders) adjusted for stock-based compensation (SBC), one-time bulk operation in 2020 and IPO costs in 2020




All Owned Stores in the Period; (%)

* Vs. the prior period and reflecting all owned stores in the period.



Ample liquidity and conservative debt on Balance Sheet to ensure financial flexibility
Cash Position(1): NIS 116.9M
Net Cash Position(1)(2) NIS 70.9M
1As of March 31, 2023 2 Net Cash = Debt minus Cash
Pro Forma for NIS 60M in dividend distribution in April 2023, net cash is NIS 10.9M
Typically, modest capital expenditures and working capital needs
Chief Corporate Development & IR Officer +972-50-7000155




NIS M
| ` | Q1-2020 | Q1-2021 | Q1-2022 | Q1-2023 |
|---|---|---|---|---|
| Revenue from sales | 172.3 | 249.6 | 247.2 | 274.5 |
| Revenue from commissions / fees | 1.2 | 2.4 | 3.7 | 5.1 |
| Total Revenue | 173.5 | 252.0 | 250.9 | 279.6 |
| YoY growth | (0.3%) | 45.3% | (0.4%) | 11.5% |
| Revenue from onetime bulk operation | 12.6 | 0.0 | 0.0 | 0.0 |
| Total revenue inc. onetime | 186.1 | 252.0 | 250.9 | 279.6 |
| YoY growth | 6.9% | 35.4% | (0.4%) | 11.5% |
| Gross profit, excluding onetime bulk operation | 69.8 | 99.8 | 97.8 | 115.8 |
| % of Revenue | 40.2% | 39.6% | 39.0% | 41.4% |
| Gross profit onetime bulk operation | 4.7 | |||
| % of onetime bulk operation | 37.0% | |||
| S&M | 39.0 | 48.5 | 57.6 | 65.3 |
| G&A | 5.9 | 12.3 | 12.5 | 13.4 |
| Total SG&A | 44.9 | 60.8 | 70.1 | 78.7 |
| Less: SBC | 0.0 | (3.8) | (3.9) | (0.0) |
| SG&A excluding SBC | 44.9 | 56.9 | 66.3 | 78.7 |
| % of Revenue, excluding onetime bulk | ||||
| operation | 25.9% | 22.6% | 26.4% | 28.1% |
| % of Revenue | 24.1% | 22.6% | 26.4% | 28.1% |
| Other income | (0.0) | 0.0 | (0.3) | 0.0 |
| Other expenses | 0.0 | 0.0 | 0.1 | 0.0 |
| GAAP EBIT | 29.5 | 39.0 | 27.9 | 37.1 |
| % of Revenue | 15.9% | 15.5% | 11.1% | 13.3% |
| Adj. EBIT (exc. SBC, onetime and other) | 24.8 | 42.9 | 31.6 | 37.1 |
| % of Revenue | 14.3% | 17.0% | 12.6% | 13.3% |


| ` | Q1-2020 | Q1-2021 | Q1-2022 | Q1-2023 |
|---|---|---|---|---|
| Interest expenses, net | 2.2 | 2.9 | 4.4 | 5.4 |
| EBT Adj. EBT (exc. SBC, onetime and other) |
23.9 22.7 |
36.2 40.0 |
23.4 27.1 |
31.7 31.7 |
| Taxes | 5.8 | 9.2 | 6.4 | 7.6 |
| GAAP Net Income % of Revenue Adj. Net Income (exc. SBC, one-time bulk operation in |
18.1 9.7% |
27.0 10.7% |
17.0 6.8% |
24.1 8.6% |
| 2020 and one-time IPO costs in 2020) % of Revenue |
17.1 9.9% |
30.8 12.2% |
20.9 8.3% |
24.1 8.6% |
| Net income attributable to shareholders Net income attributable to non-controlling interests Total GAAP Net Income |
16.3 1.8 18.1 |
22.4 4.6 27.0 |
14.0 3.1 17.0 |
20.9 3.2 24.1 |
| Net Income Adjustments: SBC Onetime bulk operation, net of taxes Total Net Income Adjustments |
0.0 (0.9) (0.9) |
3.8 0.0 3.8 |
3.9 0.0 3.9 |
0.0 0.0 0.0 |
| Adjusted Net Income - Attributable to shareholders Adjusted Net Income - Attributable to non-controlling |
15.3 | 26.3 | 17.8 | 20.9 |
| interests Adjusted Net Income |
1.8 17.1 |
4.6 30.8 |
3.1 20.9 |
3.2 24.1 |
| Basic Shares O/S (000s) | 142.3 | 142.3 | 142.3 | 139.0 |
| EPS, attributable to shareholders Adj. EPS attributable to shareholders |
0.11 0.11 |
0.16 0.18 |
0.10 0.13 |
0.15 0.15 |

| ` | Q1-2020 | Q1-2021 | Q1-2022 | Q1-2023 |
|---|---|---|---|---|
| Net Income | 18.1 | 27.0 | 17.0 | 24.1 |
| Plus Interest Expense, net | 5.6 | 2.9 | 4.4 | 5.4 |
| Plus Income Taxes | 5.8 | 9.2 | 6.4 | 7.6 |
| Plus D&A | 10.5 | 12.4 | 15.0 | 17.5 |
| Plus Other Expense, net | (0.0) | 0.0 | (0.2) | 0.0 |
| EBITDA Post IFRS 16 (exc. Other Expenses) | 40.0 | 51.4 | 42.7 | 54.5 |
| Plus SBC | 0.0 | 3.8 | 3.9 | 0.0 |
| Minus IFRS 16 | (10.9) | (12.8) | (14.7) | (17.8) |
| Adjusted EBITDA Pre IFRS 16 (exc. SBC and Other | ||||
| Expenses) | 29.1 | 42.4 | 31.8 | 36.7 |
| Onetime bulk operation | (4.7) | 0.0 | 0.0 | 0.0 |
| Adjusted EBITDA Pre IFRS 16, excluding onetime bulk | ||||
| operation | 24.4 | 42.4 | 31.8 | 36.7 |
| % of Revenue | 14.1% | 16.8% | 12.7% | 13.1% |











* Vs. the prior period and reflecting all owned stores in the period.

| Metric | Target | Commentary | |
|---|---|---|---|
| Unit Growth | 3 – 5 New Max Stores Annually |
Refers to Company owned / majority owned stores | |
| Annual Revenue Growth | Low – mid teens |
Including growth in Portugal / other growth engines |
|
| Annual SSS | 3% | SSSG for owned / majority owned stores | |
| Pre IFRS 16 Adjusted EBITDA Margin | ~13% | Potential to further expand margins by 100bps (to ~14%) in the longer term |
|
| Adj. annual EPS Growth (1) |
Similar to revenue growth | EPS attributable to shareholders and adjusted for share- based payments (SBC) |


* Excluding one-time bulk operations in 2020

Adjusted EBITDA Pre IFRS 16 (1) (NIS mm; % of Revenue)

1.8x
Adjusted EPS Attributable to Shareholders and NI margin (2)
(NIS; %)
1.9x

• (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) Net Income (NI) and EPS (both attributable to shareholders) adjusted for stock-based compensation (SBC), one-time bulk operation in 2020 and IPO costs in 2020
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.