X5 reports 20.8% revenue growth in 2023

X5 Retail Group N.V.
22 March 2024
 



X5 reports 20.8% revenue growth in 2023, 6.9% adj. EBITDA margin pre-IFRS 16

 

+ 20.8 % y-o-y  
Revenue growth in 2023
driven by solid like-for-like (LFL)1 sales and selling space expansion

+75.7% y-o-y
Digital business (express delivery, Vprok.ru, 5Post and Mnogo Lososya) net sales growth in 2023
Digital business net sales amounted to RUB 123.6 billion, which comprised 3.9% of consolidated FY 2023 revenue

24.1 %           +3 b.p.
Gross margin pre-IFRS 162 in 2023
predominantly driven by higher commercial margin and lower shrinkage in Pyaterochka, partially offset by higher logistics costs and a higher share of the hard discounter format in revenue

6.9%               -34 b.p.
Adjusted EBITDA3 margin pre-IFRS 16 in 2023

2.9%                        +86 b.p.
Net profit margin pre-IFRS 16 in 2023

0.87x
Net debt/EBITDA4 ratio pre-IFRS 16 as of 31 December 2023

Amsterdam, 22 March 2024 - X5 Retail Group N.V. ("X5" or the "Company", LSE and MOEX ticker: FIVE), a leading Russian food retailer that operates the Pyaterochka, Perekrestok and Chizhik retail chains, today released its 2023 Annual Report, including consolidated financial statements audited by TSATR - Audit Services LLC ("B1"), prepared in accordance with International Financial Reporting Standards as adopted in the European Union, as well as unaudited 2023 Annual Report including consolidated and company financial statements prepared in accordance with International Financial Reporting Standards as adopted in the European Union and in accordance with the Dutch Civil Code.

Igor Shekhterman, X5 Chief Executive Officer:

"During 2023, X5 once again demonstrated strong results and a commitment to excellence despite ongoing market turbulence. We continued to cement our leadership in the Russian food retail market by developing our three key formats - the proximity store, supermarket and hard discounter - while growing our presence through organic expansion and strategic M&A. We also undertook a number of positive measures to boost efficiency and labour productivity in response to market constraints, and strengthened our focus on supporting the people and communities that we serve.

X5 continued to actively expand its retail network, which reached 24,472 stores across all formats, while further developing our online services to offer a first-class omnichannel shopping experience. In 2023, X5 posted double-digit revenue growth of 20.8% year-on-year and solid like-for-like sales performance of 9.6%, while maintaining EBITDA margin at 6.8%.

Among the drivers of our strong performance was the Pyaterochka proximity store format, which expanded by 2,144 new stores and posted revenue growth of 17.3% year-on-year, as well as growth in like-for-like sales of 9.8% year-on-year. In 2023, the chain launched its first stores in the Russian Far East, making X5 the first nationwide food retailer to enter this region. This milestone development has brought Pyaterochka's wide selection of high-quality foods at affordable prices to the doorstep of local customers, while creating new jobs and opportunities for local suppliers.

Throughout the year, we continued to revamp the Perekrestok supermarket format to enhance its unique value proposition, drive efficiency gains and boost like-for-like sales. Perekrestok posted growth in like-for-like sales of 8.3% and revenue growth of 8.7% in 2023, amid an ongoing transformation that aims to build a more efficient business while maintaining the format's customer-centric focus.

A key focus over the year was the development of our hard discounter format, Chizhik, which has attracted growing customer demand thanks to its curated selection of high-quality and affordable products, including a variety of unique private labels. In 2023, Chizhik opened 983 new stores to reach a total of 1,500 stores nationwide, while its revenue increased threefold year-on-year. In line with X5's regional expansion strategy, our hard discounter launched operations in Siberia during the year and is poised for further significant growth in the region. The development of the Chizhik network remains a top priority for X5 in response to ongoing consumer demand.

Our digital businesses delivered net sales growth of 75.7% year-on-year and grew to account for 3.9% of consolidated revenue in 2023. As digital businesses remain a core part of our customer journey, we have focused on streamlining our online services, using both stores and dark stores, and improving the mobile app experience with an aim to become a leader in the online food retail segment, particularly in Moscow and the Moscow Region.

We continued the rapid expansion of express delivery services from Pyaterochka proximity stores and Perekrestok supermarkets to provide our customers with a seamless omnichannel shopping experience. At the same time, ongoing competition and the current pressure on margins in this segment have not yet allowed us to effectively translate top-line growth into better profitability.

In 2023, our online delivery logistics service, 5Post, entered Siberia and passed the milestone of 20,000 pickup points across Russia. With this move, 5Post has made online shopping more accessible for customers in Siberia while coming closer to reaching 100% coverage of its targeted geographic footprint.

An important part of our strategy is to maximise our presence at each step of the customer journey. In this regard, we have been developing a unified loyalty programme that serves as an umbrella for X5's businesses and services. In 2023, X5 integrated nearly all of its businesses - including express delivery services, our online media platform Food.ru, and the sushi delivery service Mnogo Lososya - into the updated X5 Club loyalty programme. Now customers can conveniently earn and spend bonus points when shopping at Pyaterochka and Perekrestok, ordering meals or posting recipes on Food.ru, all from a single loyalty account. The expansion of our loyalty programme will drive new efficiency gains, create a highly tailored customer experience and offer better insights into customer needs.

Among the external challenges in 2023 was a notable shortage of operating personnel on the market, which resulted in a significant increase in labour costs. To offset the negative impact of this development on our margins, we introduced a number of initiatives to improve efficiency. Key measures included increasing automation in our in-store and logistics operations and introducing day and night non-contact picking, which enabled us to increase labour productivity by 9% in 2023.

Looking ahead to 2024, we do not foresee a substantial improvement in the labour market and therefore plan to continue our initiatives to boost the efficiency of X5's business processes. These include further rolling out automation in stores and logistics, scaling up contactless pickup, and increasing the number of self-service checkouts at our stores. We expect to see further growth in labour productivity thanks to these measures in 2024.

We also aim to continue growing our footprint in existing and new regions of presence via targeted M&A deals. In 2023, X5 acquired the retail operators Tamerlan and Victoria Baltia, which enabled X5 to expand its presence in southern Russia and gain a foothold in the highly promising Kaliningrad Region. M&As and strategic partnerships will help X5 to further solidify its leadership in the Russian food market and drive additional organic growth. 

Our active expansion on the domestic market has gone hand in hand with a robust and growing commitment to community support and engagement. In 2023, X5 collected more than 936 tonnes of food and non-food items to more than 469,000 people in need through the Basket of Kindness and other charitable projects. X5 also carried out various initiatives to promote environmental awareness among customers, boost healthy food choices among school children, and turn our Pyaterochka stores into community centres. With the approval of X5's updated sustainable development strategy in September 2023, we have combined our more ambitious climate targets with a stronger emphasis on developing social programmes, supporting local communities and promoting inclusion.

Our focus on people remains a core value at X5 Group. Over the past year, our team members consistently displayed the professionalism and tireless commitment to customer service that lie at the heart of our company's success. We will continue to give back to our employees by fostering an environment that empowers them to grow and develop to their full potential.

I would like to thank all of X5's employees for their hard work and dedication over the past year, and extend my deep gratitude to our partners and investors for their continued cooperation and trust. I am confident that our focus on business efficiency, excellent customer service and social responsibility will further solidify our standing as a market leader in the year to come."


Key financial results highlights5 (pre-IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Revenue

881,216

705,183

25.0

3,145,859

2,605,232

20.8

incl. net retail sales6

874,505

702,134

24.5

3,128,847

2,596,086

20.5

Pyaterochka (incl. express delivery)7

685,594

560,440

22.3

2,491,009

2,122,793

17.3

Perekrestok (incl. express delivery)

119,760

104,400

14.7

418,938

385,495

8.7

Chizhik

41,661

15,233

3x

118,425

35,893

3x

Gross profit

212,340

158,047

34.4

757,776

626,744

20.9

Gross profit margin, %

24.1

22.4

168 b.p.

24.1

24.1

3 b.p.

Adj. EBITDA

54,740

36,574

49.7

217,952

189,468

15.0

Adj. EBITDA margin, %

6.2

5.2

103 b.p.

6.9

7.3

(34) b.p.

EBITDA 

53,062

35,838

48.1

214,764

186,788

15.0

EBITDA margin, %

6.0

5.1

94 b.p.

6.8

7.2

(34) b.p.

Operating profit

29,273

13,825

111.7

130,104

97,632

33.3

Operating profit margin, %

3.3

2.0

136 b.p.

4.1

3.7

39 b.p.

Net profit

19,034

5,853

3x

90,284

52,248

72.8

Net profit margin, %

2.2

0.8

133 b.p.

2.9

2.0

86 b.p.

 

Revenue

Revenue growth reached 25.0% year-on-year in Q4 2023. Net retail sales increased by 24.5%, driven by a combination of 12.1% selling space growth and 13.2% LFL sales growth, while X5's digital business sales grew by 89.4% y-o-y.


Selling space by format, square metres (sqm)

SELLING SPACE,
SQUARE METRES (SQ. M)

AS AT 31-DEC-23

AS AT 31-DEC-22

CHANGE
VS 31-DEC-22, % OR MULTIPLE

Pyaterochka8

8,339,205

7,497,056

11.2

Perekrestok

1,084,913

1,085,496

(0.1)

Chizhik

442,110

152,370

190.2

Joint dark stores

10,258

8,087

26.8

X5 Group9

10,206,011

9,107,479

12.1

 

Q4 and FY 2023 LFL store performance by format, % change y-o-y

In Q4 2023, LFL sales increased by 13.2% year-on-year, supported by solid LFL results for Pyaterochka and Perekrestok at 13.0% and 14.4%, respectively. The LFL basket was the main driver of LFL sales in Q4 2023, with LFL traffic in positive territory at 3.0% year-on-year.


Q4 2023

FY 2023


SALES

TRAFFIC

BASKET

SALES

TRAFFIC

BASKET

Pyaterochka

13.0

3.0

9.6

9.8

4.9

4.7

Perekrestok

14.4

3.0

11.0

8.3

2.2

6.0

X5 Group10

13.2

3.0

9.9

9.6

4.6

4.8

 

For more details on net retail sales performance, please refer to X5's Q4 2023 Trading Update.

Gross profit margin

Gross profit margin pre-IFRS 16 increased by 168 b.p. year-on-year to 24.1% in Q4 2023, mainly due to a higher commercial margin driven by the low base effect of Q4 2022 and assortment optimisation in Pyaterochka, as well as lower shrinkage in all formats.

Gross profit margin pre-IFRS 16 for FY 2023 remained flat year-on-year at 24.1%. The growth of commercial margin on the back of assortment optimisation and promotions, as well as lower shrinkage in Pyaterochka, was offset by higher logistics costs and a higher share of the hard discounter format in revenue.

Selling, general and administrative (SG&A) expenses (excl. D&A&I and the impact of the Karusel transformation) (pre-IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, %

FY 2023

FY 2022

change,
y-o-y, %

Staff costs

(77,442)

(58,057)

33.4

(266,357)

(209,940)

26.9

% of revenue

8.8

8.2

56 b.p.

8.5

8.1

41 b.p.

incl. LTI and share-based payments

(1,735)

(729)

138.0

(5,056)

(2,517)

100.9

staff costs excl. LTI and share-
based payments as % of revenue

8.6

8.1

46 b.p.

8.3

8.0

34 b.p.

Lease expenses

(36,342)

(30,581)

18.8

(134,995)

(117,825)

14.6

% of revenue

4.1

4.3

(21) b.p.

4.3

4.5

(23) b.p.

Utilities

(15,316)

(14,224)

7.7

(61,518)

(51,309)

19.9

% of revenue

1.7

2.0

(28) b.p.

2.0

2.0

(1) b.p.

Other store costs

(8,118)

(6,677)

21.6

(28,030)

(24,573)

14.1

% of revenue

0.9

0.9

(3) b.p.

0.9

0.9

(5) b.p.

Third-party services

(11,342)

(7,600)

49.2

(26,256)

(19,796)

32.6

% of revenue

1.3

1.1

21 b.p.

0.8

0.8

7 b.p.

Other expenses

(17,074)

(10,257)

66.5

(50,125)

(36,714)

36.5

% of revenue

1.9

1.5

48 b.p.

1.6

1.4

18 b.p.

SG&A (excl. D&A&I and the impact of the Karusel transformation)

(165,634)

(127,396)

30.0

(567,281)

(460,157)

23.3

% of revenue

18.8

18.1

73 b.p.

18.0

17.7

37 b.p.

SG&A (excl. D&A&I, LTI, share-based payments and the impact of the Karusel transformation)

(163,899)

(126,667)

29.4

(562,225)

(457,640)

22.9

% of revenue

18.6

18.0

64 b.p.

17.9

17.6

31 b.p.

 

In Q4 2023, SG&A expenses excluding D&A&I, LTI, share-based payments and the impact of the Karusel transformation pre-IFRS 16 as a percentage of revenue increased by 64 b.p. to 18.6%, mainly driven by higher staff costs, other expenses, and third party services as a percentage of revenue.

Staff costs (excluding LTI and share-based payments) as a percentage of revenue increased by 46 b.p. year-on-year in Q4 2023 to 8.6%, mainly due to the indexation of salaries for store employees.

LTI and share-based payment expenses amounted to RUB 1,735 million in Q4 2023, up by 138% from RUB 729 million in Q4 2022, driven by the introduction of the LTI programme for new businesses and an increase in accruals for the 2021-2023 LTI programme on the back of updated KPIs and a reassessment of the probability of achieving these KPIs.

Lease expenses pre-IFRS 16 as a percentage of revenue in Q4 2023 decreased by 21 b.p. year-on-year to 4.1%, mainly due to a positive operating leverage effect for fixed lease rates, partially compensated by a higher number of revenue-linked leases.

Utilities costs as a percentage of revenue in Q4 decreased by 28 b.p. year-on-year to 1.7%, driven by the optimisation of electricity consumption and cleaning costs.

Other store costs pre-IFRS 16 as a percentage of revenue in Q4 2023 decreased by 3 b.p. year-on-year, mainly due to the optimisation of store security operations.

Third-party service expenses pre-IFRS 16 as a percentage of revenue in Q4 2023 increased by 21 b.p. year-on-year to 1.3%, mainly due to higher marketing expenses and promotional activities.

Other expenses pre-IFRS 16 as a percentage of revenue in Q4 2023 increased by 48 b.p. year-on-year to 1.9%, due to a growing share of courier service costs and aggregator commissions for express delivery, and a higher reverse franchising agency fees.

In 2023, SG&A expenses excluding D&A&I, LTI, share-based payments and the impact of the Karusel transformation pre-IFRS 16 as a percentage of revenue increased by 31 b.p. to 17.9%, mainly driven by higher staff costs, other expenses, and third-party services as a percentage of revenue.

Lease/sublease and other income11

As a percentage of revenue, the Company's income from leases, subleases and other operations pre-IFRS 16 totalled 0.7%, representing a decrease of 3 b.p. year-on-year in Q4 2023. This was driven by a negative operating leverage effect for fixed lease rates.

EBITDA and EBITDA margin (pre-IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, %

FY 2023

FY 2022

change,
y-o-y, %

Gross profit

212,340

158,047

34.4

757,776

626,744

20.9

Gross profit margin, %

24.1

22.4

168 b.p.

24.1

24.1

3 b.p.

SG&A (excl. D&A&I, LTI, share-based payments and the effect of the Karusel transformation)

(163,899)

(126,667)

29.4

(562,225)

(457,640)

22.9

% of revenue

18.6

18.0

64 b.p.

17.9

17.6

31 b.p.

Net impairment gain on financial assets

11

(48)

n/a

(97)

(346)

(72.0)

% of revenue

(0.00)

0.01

(1) b.p.

0.00

0.01

(1) b.p.

Lease/sublease and other income (excl. the effect of the Karusel transformation)

6,288

5,242

20.0

22,498

20,710

8.6

% of revenue

0.7

0.7

(3) b.p.

0.7

0.8

(8) b.p.

Adj. EBITDA

54,740

36,574

49.7

217,952

189,468

15.0

Adj. EBITDA margin, %

6.2

5.2

103 b.p.

6.9

7.3

(34) b.p.

LTI, share-based payments and other one-off remuneration payment expenses and SSC

(1,735)

(729)

138.0

(5,056)

(2,517)

100.9

% of revenue

0.2

0.1

9 b.p.

0.2

0.1

6 b.p.

Effect of the Karusel transformation

57

(7)

n/a

1,868

(163)

n/a

% of revenue

0.01

(0.00)

1 b.p.

0.06

(0.01)

7 b.p.

EBITDA 

53,062

35,838

48.1

214,764

186,788

15.0

EBITDA margin, %

6.0

5.1

94 b.p.

6.8

7.2

(34) b.p.


D&A&I

Depreciation, amortisation and impairment costs pre-IFRS 16 decreased as a percentage of revenue by 42 b.p. year-on-year to 2.7% in Q4 2023, totalling RUB 23,789 million. This was mainly attributable to the fact that revenue growth outpaced growth in the gross book value of assets, as well as the optimisation of the Company's refurbishment plan. In 2023, depreciation, amortisation and impairment costs pre-IFRS 16 decreased by 73 b.p. year-on-year to 2.7%, totalling RUB 84,660 million.

Non-operating gains and losses (pre-IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Operating profit

29,273

13,825

111.7

130,104

97,632

33.3

Net finance costs

(2,515)

(3,204)

(21.5)

(9,445)

(18,439)

(48.8)

Net FX result

454

(1,795)

n/a

(2,185)

(2,699)

(19.0)

Profit before tax

27,212

8,826

3x

118,474

76,494

54.9

Income tax expense

(8,178)

(2,973)

3x

(28,190)

(24,246)

16.3

Net profit

19,034

5,853

3x

90,284

52,248

72.8

Net profit margin, %

2.2

0.8

133 b.p.

2.9

2.0

86 b.p.

 

Net finance costs pre-IFRS 16 in Q4 2023 decreased by 21.5% year-on-year to RUB 2,515 million, driven by higher interest income on short-term financial investments, partially compensated by higher interest costs due to increased interest rates on the Russian capital market.

The net FX result totalled RUB 454 million pre-IFRS 16 in Q4 2023, compared with negative RUB 1,795 million in Q4 2022, due to the appreciation of the rouble

In Q4 2023, income tax expense pre-IFRS 16 increased by a factor of three year-on-year due to the increase in profit before tax.

In FY 2023, the effective tax rate pre-IFRS 16 was 23.8%, down from 31.7% in 2022.

Key cash flow highlights (pre-IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Net cash from operating activities before changes in working capital

54,155

35,270

53.5

213,464

187,026

14.1

Change in working capital

16,311

7,235

125.4

22,901

4,088

6x

Adj. net interest and income tax paid12

(15,071)

(6,850)

120.1

(41,969)

(35,887)

16.9

Interest received on short-term financial investments

3,515

-

n/a

5,747

-

n/a

Net interest and income tax paid

(11,556)

(6,850)

68.8

(36,222)

(35,887)

0.9

Adj. net cash flows generated from operating activities12

55,395

35,655

55.4

194,396

155,227

25.2

Net cash flows generated from operating activities

58,910

35,655

65.2

200,143

155,227

28.9

Adj. net cash used in investing activities13

(48,030)

(26,062)

84.3

(128,561)

(76,295)

68.5

(Payment for)/Repayment of short-term financial investments

(33,515)

(30,000)

11.7

(65,747)

-

n/a

Net cash used in investing activities

(81,545)

(56,062)

45.5

(194,308)

(76,295)

154.7

Net cash generated from/(used in) financing activities

9,002

23,824

(62.2)

(8,617)

(61,641)

(86.0)

Effect of exchange rate changes on

cash and cash equivalents

(11)

137

n/a

302

(98)

n/a

Net increase in cash and cash equivalents

(13,644)

3,554

n/a

(2,480)

17,193

n/a

 

In Q4 2023, the Company's net cash from operating activities before changes in working capital pre-IFRS 16 increased by RUB 18,885 million and totalled RUB 54,155 million. The higher positive change in working capital pre-IFRS 16 of RUB 16,311 million in Q4 2023 vs. RUB 7,235 million in Q4 2022 was driven by a lower increase in inventories due to logistical problems caused by unfavorable weather conditions, and a higher increase in trade account payables due to business growth and the impact of an additional non-working day at the end of December.

Working capital highlights (IFRS 16)

RUB mln

31-Dec-23

31-Dec-22

31-Dec-21

Inventories

236,826

208,661

166,840

Trade, other accounts receivable and prepayments

27,924

21,382

20,190

Trade accounts payable

290,232

238,641

212,949

Provisions and other liabilities

157,071

130,450

104,673

Short-term contract liabilities

1,458

3,767

2,392

 

Adjusted net interest and income tax paid pre-IFRS 16 in Q4 2023 increased by 120.1% year-on-year and totalled RUB 15,071 million. This was due to  an increase in interest rates on the Russian capital market on the back of the key rate increase, as well as an increase in income tax due to business growth.

As a result, adjusted net cash flow generated from operating activities pre-IFRS 16 totalled RUB 55,395 million, up from RUB 35,655 million in Q4 2022.

In 2023, net cash flows generated from operating activities pre-IFRS 16 totalled RUB 200,143 million, up 28.9% from RUB 155,227 million in 2022.

In Q4 2023, adjusted net cash used in investing activities pre-IFRS 16, which predominantly consists of payments for property, plant and equipment, increased to RUB 48,030 million due to renewal of the truck fleet. For 2023, adjusted net cash used in investing activities pre-IFRS 16 increased to RUB 128,561 million from RUB 76,295 million in 2022.

Net cash generated from financing activities pre-IFRS 16 totalled RUB 9,002 million in Q4 2023, compared with net cash generated from financing activities of RUB 23,824 million in Q4 2022. In 2023, net cash used in financing activities pre-IFRS 16 decreased to RUB 8,617 million from RUB 61,641 million in 2022.

 

Liquidity update

RUB mln

31-Dec-23

% of total

31-Dec-22

% of total

31-Dec-21

% of total

Pre-IFRS 16

Total debt

228,229

 

234,532

 

294,338

 

Short-term debt

100,833

          44.2

87,146

          37.2

87,767

     29.8

Long-term debt

127,396

          55.8

147,386

         62.8

206,571

      70.2

Net debt

187,454

 

191,277

 

268,276

 

Net debt/EBITDA

0,87x

 

1,02x

 

1,67x

 

IFRS 16

Lease liabilities

       670,961

 

       591,160

 

       577,363

 

Net debt/EBITDA

2,49x

 

2,58x

 

3,16x

 

 

The Company's net debt/EBITDA ratio pre-IFRS 16 was 0.87x as of 31 December 2023.

The Company's debt pre-IFRS 16 is 100% denominated in Russian roubles.

As of 31 December 2023, the Company had access to RUB 549,740 million in available lines of credit with major banks.

 

Effect of IFRS 16 on X5 Group's financial statements

Effect on gross profit

Gross profit and gross margin under IFRS 16 are higher by RUB 2,832 million and 32 b.p. compared to pre-IFRS 16 in Q4 2023 (RUB 10,264 million and 33 b.p. in 2023), respectively, due to the lease for distribution centres, which is a part of cost of sales pre-IFRS 16, but is excluded from the gross profit calculation under IFRS 16 in order to align the presentation of depreciation of right-of-use assets and other assets.

Effect on EBITDA, operating profit and finance costs

Lease expenses, other store costs, third party services and other expenses in the total amount of RUB 31,162 million are excluded from SG&A expenses under IFRS 16 in Q4 2023 (RUB 117,984 million in 2023). Additional depreciation of RUB 20,660 million related to leased assets has been added to SG&A costs under IFRS 16 in Q4 2023 (RUB 81,296 million in 2023).

Net financial costs under IFRS 16 in Q4 2023 exceed the pre-IFRS 16 amount by RUB 17,053 million due to the interest expense on lease liabilities (RUB 60,742 million in 2023).

IFRS 16 increases the Company's EBITDA significantly, as lease expenditure previously recognised in the income statement is excluded. Adjusted EBITDA margin under IFRS 16 is 391 b.p. higher compared to pre-IFRS 16 amount in Q4 2023 (411 b.p. in 2023). Interest expense on liabilities is recognised in finance costs, below the EBITDA level under IFRS 16.

Effect on net profit

The positive net FX result under IFRS 16 is RUB 567 million higher compared to pre-IFRS 16 amount in Q4 2023 (negative RUB 1,969 million in 2023) due to revaluation of foreign currency liabilities resulting from lease contracts denominated in foreign currencies.

IFRS 16 results in lower income tax expense due to lower profit before tax. The effective tax rate under IFRS 16 is 31.2% in Q4 2023 and 24.3% in 2023.

Net profit and net profit margin under IFRS 16 are lower by RUB 2,181 million and 25 b.p. compared to pre-IFRS 16 amount in Q4 2023 (RUB 11,691 million and 37 b.p. in 2023) as a result of additional depreciation and interest expense.

Effect on cash flow statement

IFRS 16 affects the presentation of the cash flow statement but not the net change in cash result, as principal payments on leases are classified as financing activities, prepayments are classified as investing activities, and interest payments are considered interest paid in operating activities.

APPENDIX

Key financial results highlights (IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Revenue

881,216

705,183

25.0

3,145,859

2,605,232

20.8

incl. net retail sales14

874,505

702,134

24.5

3,128,847

2,596,086

20.5

Pyaterochka (incl. express delivery)15

685,594

560,440

22.3

2,491,009

2,122,793

17.3

Perekrestok (incl. express delivery)

119,760

104,400

14.7

418,938

385,495

8.7

Chizhik

41,661

15,233

3x

118,425

35,893

3x

Gross profit

215,172

160,332

34.2

768,040

635,196

20.9

Gross profit margin, %

24.4

22.7

168 b.p.

24.4

24.4

3 b.p.

Adj. EBITDA

89,158

66,841

33.4

347,345

305,529

13.7

Adj. EBITDA margin, %

10.1

9.5

64 b.p.

11.0

11.7

(69) b.p.

EBITDA 

87,480

66,105

32.3

344,157

302,849

13.6

EBITDA margin, %

9.9

9.4

55 b.p.

10.9

11.6

(68) b.p.

Operating profit

43,031

24,368

76.6

178,201

138,118

29.0

Operating profit margin, %

4.9

3.5

143 b.p.

5.7

5.3

36 b.p.

Net profit

16,853

2,083

8x

78,593

45,188

73.9

Net profit margin, %

1.9

0.3

162 b.p.

2.5

1.7

76 b.p.

 

Selling, general and administrative (SG&A) expenses (excl. D&A&I and the impact of the Karusel transformation) (IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, %

FY 2023

FY 2022

change,
y-o-y, %

Staff costs

(77,442)

(58,057)

33.4

(266,357)

(209,940)

26.9

% of revenue

8.8

8.2

56 b.p.

8.5

8.1

41 b.p.

incl. LTI and share-based payments

(1,735)

(729)

138.0

(5,056)

(2,517)

100.9

staff costs excl. LTI and share-
based payments as % of revenue

8.6

8.1

46 b.p.

8.3

8.0

34 b.p.

Lease expenses

(7,838)

(5,424)

44.5

(26,922)

(19,624)

37.2

% of revenue

0.9

0.8

12 b.p.

0.9

0.8

10 b.p.

Utilities

(15,316)

(14,224)

7.7

(61,518)

(51,309)

19.9

% of revenue

1.7

2.0

(28) b.p.

2.0

2.0

(1) b.p.

Other store costs

(7,899)

(6,454)

22.4

(27,168)

(23,685)

14.7

% of revenue

0.9

0.9

(2) b.p.

0.9

0.9

(5) b.p.

Third-party services

(11,467)

(7,702)

48.9

(26,710)

(20,187)

32.3

% of revenue

1.3

1.1

21 b.p.

0.8

0.8

7 b.p.

Other expenses

(14,510)

(8,219)

76.5

(40,622)

(30,118)

34.9

% of revenue

1.6

1.2

48 b.p.

1.3

1.2

14 b.p.

SG&A (excl. D&A&I and the impact of the Karusel transformation)

(134,472)

(100,080)

34.4

(449,297)

(354,863)

26.6

% of revenue

15.3

14.2

107 b.p.

14.3

13.6

66 b.p.

SG&A (excl. D&A&I, LTI, share-based payments and the impact of the Karusel transformation)

(132,737)

(99,351)

33.6

(444,241)

(352,346)

26.1

% of revenue

15.1

14.1

97 b.p.

14.1

13.5

60 b.p.

 

EBITDA and EBITDA margin (IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, %

FY 2023

FY 2022

change,
y-o-y, %

Gross profit

215,172

160,332

34.2

768,040

635,196

20.9

Gross profit margin, %

24.4

22.7

168 b.p.

24.4

24.4

3 b.p.

SG&A (excl. D&A&I, LTI, share-based payments and the effect of the Karusel transformation)

(132,737)

(99,351)

33.6

(444,241)

(352,346)

26.1

% of revenue

15.1

14.1

97 b.p.

14.1

13.5

60 b.p.

Net impairment gain on financial assets

11

(48)

n/a

(97)

(346)

(72.0)

% of revenue

(0.00)

0.01

(1) b.p.

0.00

0.01

(1) b.p.

Lease/sublease and other income (excl. the effect of the Karusel transformation)

6,712

5,908

13.6

23,643

23,025

2.7

% of revenue

0.8

0.8

(8) b.p.

0.8

0.9

(13) b.p.

Adj. EBITDA

89,158

66,841

33.4

347,345

305,529

13.7

Adj. EBITDA margin, %

10.1

9.5

64 b.p.

11.0

11.7

(69) b.p.

LTI, share-based payments and other one-off remuneration payment expenses and SSC

(1,735)

(729)

138.0

(5,056)

(2,517)

100.9

% of revenue

0.2

0.1

9 b.p.

0.2

0.1

6 b.p.

Effect of the Karusel transformation

57

(7)

n/a

1,868

(163)

n/a

% of revenue

0.01

(0.00)

1 b.p.

0.06

(0.01)

7 b.p.

EBITDA 

87,480

66,105

32.3

344,157

302,849

13.6

EBITDA margin, %

9.9

9.4

55 b.p.

10.9

11.6

(68) b.p.

 

Non-operating gains and losses (IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Operating profit

43,031

24,368

76.6

178,201

138,118

29.0

Net finance costs

(19,568)

(16,798)

16.5

(70,187)

(68,417)

2.6

Net FX result

1,021

(3,457)

n/a

(4,154)

(2,032)

104.4

Profit before tax

24,484

4,113

6x

103,860

67,669

53.5

Income tax expense

(7,631)

(2,030)

4x

(25,267)

(22,481)

12.4

Net profit

16,853

2,083

8x

78,593

45,188

73.9

Net profit margin, %

1.9

0.3

162 b.p.

2.5

1.7

76 b.p.

 

Key cash flow highlights (IFRS 16)

RUB mln

Q4 2023

Q4 2022

change,
y-o-y, % or multiple

FY 2023

FY 2022

change,
y-o-y, % or multiple

Net cash from operating activities before changes in working capital

88,149

64,872

35.9

341,711

300,768

13.6

Change in working capital

17,528

7,702

127.6

24,443

5,924

4x

Adj. net interest and income tax paid16

(32,095)

(20,420)

57.2

(102,624)

(85,768)

19,7

Interest received on short-term financial investments

3,515

-

n/a

5,747

-

n/a

Net interest and income tax paid

(28,580)

(20,420)

40.0

(96,877)

(85,768)

13.0

Adj. net cash flows generated from operating activities16

73,582

52,154

41.1

263,530

220,924

19.3

Net cash flows generated from operating activities

77,097

52,154

47.8

269,277

220,924

21.9

Adj. net cash used in investing activities17

(47,808)

(25,935)

84.3

(127,864)

(75,978)

68.3

(Payment for)/Repayment of short-term financial investments

(33,515)

(30,000)

11.7

(65,747)

-

n/a

Net cash used in investing activities

(81,323)

(55,935)

45.4

(193,611)

(75,978)

154.8

Net cash generated from/(used in) financing activities

(9,407)

7,200

n/a

(78,448)

(127,655)

(38.5)

Effect of exchange rate changes on

cash and cash equivalents

(11)

137

n/a

302

(98)

n/a

Net increase in cash and cash equivalents

(13,644)

3,556

n/a

(2,480)

17,193

n/a

 

Dividends

In view of restrictions that limit X5's ability to upstream funds from its Russian subsidiaries to the Dutch parent company, the Supervisory Board will not declare a dividend with respect to the financial year 2023. While the Company remains committed to its long-term goal of returning company profits to shareholders, the Supervisory Board believes it would be in the Company's best interest to temporarily deviate from its dividend policy as long as current uncertainties and regulatory conditions prevail.

Publication of 2023 Annual report

On 22 March X5 released two sets of 2023 Annual report:

1.    2023 Annual Report including consolidated financial statements audited by B1, which is in compliance with the FCA requirements, and

2.    2023 Annual Report including consolidated and company financial statements prepared in accordance with the Dutch Civil Code, unaudited. 

B1 is not eligible to perform audit under Dutch Civil Code requirements therefore the Company released a separate set of statutory reporting documents for Dutch regulatory purposes. As described on page 226 of the 2023 Annual Report, the auditor's report of the Company's 2023 consolidated and company financial statements, as required under article 2:393 Dutch Civil Code, is absent pending completion of the work to be conducted on the audit of the Company's 2022 Financial Statements by Reanda Audit & Assurance B.V., and their subsequent potential re-appointment as the Company's auditor for the 2023 Financial Statements. Pending the issue of an audit opinion by a Dutch auditor, and in view of the Company being of the opinion that the 2023 Financial Statements give a true and fair view of the financial position and results of the Group, the Company has decided, for transparency purposes, to submit its 2023 Annual Report to the Company's Annual General Meeting of Shareholders without auditor's report. The Company will submit its 2023 Financial Statements with the Dutch auditor's report if and when such report will be issued.

Related party transactions

For a description of the related party transactions entered into by the Company, please refer to note 8 of the consolidated financial statements.

Risks and Uncertainties

X5's risk management programme provides executive management with a periodic and in-depth understanding of X5's key business risks and the risk management systems and internal controls in place to mitigate these risks. For a detailed description of key risks that the Company faces, please refer to the 2023 Annual Report. It should be noted that there are additional risks that management believe are immaterial or otherwise common to most companies, or that it is currently unaware of. The Company has assessed the risks for the first half of 2024 and believes that the risks identified are in line with those presented in the 2023 Annual Report. For a description of the financial risks faced by the Company, please refer to note 31 of the audited consolidated financial statements and the Company's 2023 Annual Report.

Annual Report and Accounts

The Annual Report and Accounts, including the full set of audited consolidated financial statements and notes thereto, prepared in accordance with International Financial Reporting Standards as adopted in the European Union, are available on X5's corporate website at:

https://www.x5.ru/en/investors/annual-reports/


To access the 2023 Annual Report please click here: 

http://www.rns-pdf.londonstockexchange.com/rns/9380H_1-2024-3-22.xhtml

Information on Alternative Performance Measures

Information on Alternative Performance Measures For more information on Alternative Performance Measures, which provide readers with a more detailed and accurate understanding of the Company's financial and operating performance, please refer to pages 75-78 of the 2023 Annual Report.


Notes 

1.    LFL comparisons of retail sales between two periods are comparisons of retail sales in local currency (including VAT) generated by the relevant stores. The stores that are included in LFL comparisons are those that have operated for at least 12 full months. Their sales are included in LFL calculations starting from the day of the store's opening. We include all stores that fit our LFL criteria in each reporting period. Express delivery sales from stores and dark stores that have operated for less than 12 full months are also included in LFL calculations.

2.    The pre-IFRS 16 financial measures are calculated by adjusting the applicable IFRS measures to include fixed lease expenses and fixed non-lease components of lease contracts, and to exclude any gain on derecognition of right-of-use assets and lease liabilities, depreciation of right-of-use assets and interest on lease liabilities, and gain/loss from asset sale and leaseback operations for the proportion of rights retained as recognised under IFRS 16.

3.    Adjusted EBITDA pre-IFRS 16 is EBITDA pre-IFRS 16 before costs related to the LTI programme, share-based payments, other one-off remuneration payment expenses and the impact of the Karusel transformation.

4.    Earnings before interest, taxes, depreciation, amortization and impairment.

5.    Please note that in this and other tables and in the text of this press release, immaterial deviations in the calculation of % changes, subtotals and totals are due to rounding.

6.    Net retail sales represent revenue from the operations of X5-managed stores net of VAT. This number differs from revenue, which includes proceeds from wholesale operations, direct franchisees (royalty payments) and other revenue. Including Mnogo Lososya, Vprok.ru, Krasny Yar and Slata. Including Karusel in Q4 and FY 2022.

7.    Including Pokupochka, PokupALKO, Victoria, Kvartal, Deshevo and CASH.

8.    Including Pokupochka, PokupALKO, Victoria, Kvartal, Deshevo and CASH.

9.    Including Vprok.ru dark stores, Mnogo Lososya dark kitchens, and Krasny Yar and Slata stores. Including Karusel in Q4 and FY 2022.

10.  Excluding Krasny Yar and Slata, Vprok.ru and Mnogo Lososya; including Chizhik.

11.  Mainly consists of lease/sublease income, income from the sale of recyclable materials and other one-off gains.

12.  Adjusted for interest received on short-term financial investments.

13.  Adjusted for cash used for short-term financial investments.

14.  Net retail sales represent revenue from the operations of X5-managed stores net of VAT. This number differs from revenue, which includes proceeds from wholesale operations, direct franchisees (royalty payments) and other revenue. Including Mnogo Lososya, Vprok.ru, Krasny Yar and Slata. Including Karusel in Q4 and FY 2022.

15.  Including Pokupochka, PokupALKO, Victoria, Kvartal, Deshevo, and CASH.

16.  Adjusted for interest received on short-term financial investments.

17.  Adjusted for cash used for short-term financial investments.


Note to Editors

X5 Retail Group N.V. (LSE and MOEX: FIVE; Expert RA - ruAAA; ACRA - AAA(RU)) is a leading Russian food retailer. The Company operates proximity stores under the Pyaterochka brand, Perekrestok supermarkets, Chizhik hard discounters, and Krasny Yar and Slata stores. X5 provides an omnichannel experience to its customers, integrating retail stores and e-commerce through its businesses Vprok.ru, 5Post and Mnogo Lososya.

As of 31 December 2023, X5 had 24,472 Company-operated stores. It has the leading market position in both Moscow and St Petersburg and a significant presence in the European part of Russia, as well as a growing presence in the Russian Far East. Its store base includes 21,308 Pyaterochka proximity stores, 972 Perekrestok supermarkets, 1,500 Chizhik hard discounters and 610 Krasny Yar and Slata stores. The Company operates 62 DCs and 5,344 Company-owned trucks across the Russian Federation.

X5 is one of the largest employers in Russia. The Company employs over 372 thousand people.

For the full year 2023, revenue totalled RUB 3,145,859 million (USD 36,903 million*), EBITDA pre-IFRS 16 reached RUB 214,764 million (USD 2,519 million*), and net profit pre-IFRS 16 for the period amounted to RUB 90,284 million (USD 1,059 million*).

Forward-looking statements

This announcement includes statements that are, or may be deemed to be, "forward-looking statements". These forward-looking statements can be identified by the fact that they do not only relate to historical or current events. Forward-looking statements often use words such as "anticipate", "target", "expect", "estimate", "intend", "expected", "plan", "goal", "believe", or other words of similar meaning.

By their nature, forward-looking statements involve risk and uncertainty because they relate to future events and circumstances, a number of which are beyond X5 Group N.V.'s control. As a result, actual future results may differ materially from the plans, goals and expectations set out in these forward-looking statements.

Any forward-looking statements made by or on behalf of X5 Group N.V. speak only as of the date of this announcement. Save as required by any applicable laws or regulations, X5 Group N.V. undertakes no obligation publicly to release the results of any revisions to any forward-looking statements in this document that may occur due to any change in its expectations or to reflect events or circumstances after the date of this document.

*             FX rate: 85.2466 USD/RUB

For further details, please contact:

Polina Ugryumova
Head of Corporate Finance and IR
Tel.: +7 (495) 662-88-88 ext. 13-312
e-mail:
Polina.Ugryumova@x5.ru

Maria Yazeva
Investor Relations Officer
Tel.: +7 (495) 662-88-88 ext. 13-147
e-mail:
Maria.Yazeva@x5.ru

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
UK 100

Latest directors dealings