任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Accelerating global manufacturing production and automotive OEM volume recovery driving operating margins toward 15.0%.
Severe cyclical downturn in automotive OEM assembly rates coupled with prolonged manufacturing stagnation across Europe,.
We rate PPG Industries Inc. a Hold. The company combines market leadership in automotive OEM and aerospace coatings with reliable free cash flow conversion of $1,163M, but near-term upside is capped by persistent European manufacturing weakness and cyclical volume softness in automotive builds,,.57
Our rating is Hold. For an ordinary investor, this recommendation means maintaining an existing allocation without committing fresh capital, as the stock is reasonably valued against its cyclical earnings power.4
On the analysis date of October 7, 2026, the report was prepared with the shares priced at $105.07. At this price, the shares trade at a modest 5.6% premium to our Fair value of $99.48, representing 5.3% downside. If cyclical manufacturing demand recovers and operating leverage expands margins, the shares could achieve our of $125.29, offering 19.2% upside.
The single risk that would change our view is a prolonged decline in global automotive assembly builds combined with ongoing European industrial stagnation,. Industrial Coatings accounts for 41.1% of net sales ($6,524M), and EMEA accounts for 33.8% ($5,368M),. If volume declines prevent fixed manufacturing plants from being fully utilized, consolidated operating margins would compress below 11.5% and free cash flow would contract below $800M, forcing a reduction in share repurchases,.457
The primary catalyst that could drive performance toward our Potential value is volume recovery and margin execution across Industrial Coatings and Performance Coatings,. In FY2025, PPG converted $1,941M of operating cash flow into $1,163M of free cash flow while investing $778M in capital expenditures,,. If manufacturing demand accelerates and raw material costs remain stable, operating margins would expand toward 15.0%, lifting free cash flow above $1.4B and supporting anti-dilutive share repurchases that raise earnings per share,.4567
Automotive OEM coatings ($6,524M segment revenue) and aerospace coatings ($5,513M Performance Coatings) require extensive formulation qualification and deep integration into customer assembly processes,.7
Proprietary resin chemistries, specialized aerospace barrier coatings, and patented electrocoat technologies provide technical differentiation.7
Global production network and regional supply chains across North America, EMEA, and Asia Pacific provide local distribution and raw material scale efficiencies,.7
We rate PPG Industries a Hold because the shares trade within 5.6% of Fair value, where dependable free cash flow conversion of $1,163M is counterbalanced by ongoing European industrial weakness and cyclical automotive build uncertainty,,.457
PPG Industries Inc. is a global manufacturer of paints, coatings, and specialty materials founded in 1883. The company supplies protective coatings, decorative finishes, and surface technologies designed to enhance durability, aesthetics, and sustainability across a broad spectrum of commercial and industrial applications.
The company serves customers across diverse end-use markets and geographic regions worldwide. Key customer groups include automotive original equipment manufacturers, commercial and military aerospace builders, packaging container producers, and general industrial fabricators,. PPG operates technical laboratories located near customer production facilities to formulate customized coatings that meet strict regulatory and operational specifications.
PPG manages its operations through reportable business segments that include Industrial Coatings, Performance Coatings, and Global Architectural Coatings. Each segment incorporates dedicated research and development teams and customer technical service networks to sustain product innovation and preserve customer integration over multi-year manufacturing cycles,.
In a severe combined stress scenario, prolonged European manufacturing contraction and automotive OEM assembly cuts reduce Industrial Coatings revenue while input costs remain sticky. If consolidated operating margins fall to 11.4% and revenue growth decelerates to 0.74%, annual free cash flow contracts below $800M. This compression restricts capital return capacity and leaves less flexibility to service $7,468M of total debt, triggering valuation multiple compression toward 11.60x forward earnings.
A downside scenario exists where prolonged manufacturing stagnation across EMEA and slower industrial activity in Asia restrict volume growth in Industrial Coatings. Under this path, customer pricing resistance and plant under-absorption compress operating margins, while free cash flow generation contracts and limits capital return capacity. Investors would observe this deterioration through consecutive quarters of international volume contraction and gross margin erosion through FY2026.
Industrial Coatings contributed $6,524M or 41.1% of consolidated net sales in FY2025. If automotive OEM assembly rates drop significantly, operating margin will compress 300 bps below the current 14.4% level toward 11.4%.47
投資判断を弱める5つの変化です。
Operating margin falling below 11.5% confirms severe fixed manufacturing overhead under-absorption and competitive pricing concessions across Industrial Coatings.
現在:14.4%
警戒条件<11.5%
PPG possesses a narrow economic moat underpinned by customer switching costs in automotive OEM and aerospace coatings, proprietary resin formulation intangibles, and global manufacturing scale,.
In Industrial Coatings ($6,524M in FY2025) and Performance Coatings ($5,513M), coatings are heavily integrated into customer production processes, where switching involves costly qualification audits and operational disruption. Scale across EMEA ($5,368M) and North America ($5,372M) provides regional supply security and distribution advantages,.
Return on invested capital of 12.09% comfortably clears the moderate cost of equity of 9.57% and computed WACC of 8.33%, validating sustained economic profit generation despite cyclical volume pressures.2
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
The highlighted cell is Fair value when every assumption sits at its base level ($99.48). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.4B after modeled reinvestment of $367.8M, with terminal value at 77.9% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
In the Base case, Fair value reaches $99.48, representing an expected return of -5.3% with an assigned probability of 55.0%. This trajectory assumes moderate organic revenue expansion led by Latin America and Asia Pacific offsetting sluggish European volumes, while operating margins normalize near house forecast expectations. Confirmation requires steady operating cash flow conversion and volume stabilization in Industrial Coatings through FY2026. The path would be disconfirmed if automotive OEM builds contract sharply or European industrial weakness deepens.
Demonstrates pricing durability and volume recovery in automotive OEM, driving cash conversion above modeled expectations toward $125.29.
Confirms steady execution and disciplined cost control consistent with our fair value assessment at $99.48.
Indicates fixed manufacturing cost under-absorption and customer pricing resistance, eroding free cash generation.
Earnings quality is supported by operating cash flow converting cleanly relative to net income. Working capital management has been disciplined, with receivables and inventory tracking revenue changes closely. Operating cash flow fully covers reported net earnings, indicating low reliance on non-cash accounting accruals.
Consensus earnings estimates have remained steady following the latest earnings release. Diluted earnings per share estimates across the forecast horizon are unchanged, reflecting a balance between resilient Performance Coatings demand and ongoing industrial softness in European end-markets.
Determines whether automotive OEM volume recovery and pricing power cover fixed manufacturing overhead, directly driving consolidated operating income.
PPG generated $1,941M in operating cash flow in FY2025, up significantly from $1,420M in FY2024. Capital expenditures of $778M represented 4.9% of revenue, resulting in free cash flow of $1,163M. Working capital management contributed favorably, and free cash flow comfortably covered cash dividends of $628M and share repurchases of $790M.56
Management maintains a balanced capital allocation framework. In FY2025, operating cash flow funded $778M of capex, $628M of dividends, and $790M in share buybacks. Total debt of $7,468M is supported by $2,163M in . Capital deployment prioritizes organic growth and productivity investments, followed by steady dividend growth and anti-dilutive share repurchases.
ROIC of 12.09% reflects solid capital efficiency and disciplined asset utilization following portfolio optimization, supporting sustained economic value added.
ROIC of 12.09% comfortably exceeds the computed WACC of 8.33% and moderate cost of equity of 9.57%, generating positive economic spread of approximately 376 bps.
Operating cash flow expanded to $1,941M in FY2025 on net income of $1,576M, delivering a cash conversion ratio of 1.23x.
| 売上高 | $4,495,000,000 |
|---|---|
| 売上原価 | $2,687,000,000 |
| 売上総利益 | $1,808,000,000 |
| 営業費用 | $1,172,000,000 |
| 営業利益 | $636,000,000 |
| 営業外項目および税金 | -$199,000,000 |
| 純利益 | $437,000,000 |
| 総資産 | $22,098,000,000 |
|---|---|
| 現金 | $2,163,000,000 |
| 流動資産 | $7,959,000,000 |
| 負債合計 | $14,001,000,000 |
| 流動負債 | $4,900,000,000 |
| 株主資本 | $8,097,000,000 |
| 純利益 | $1,576,000,000 |
|---|---|
| 営業キャッシュ流入 | $2,150,000,000 |
| 減価償却費 | $528,000,000 |
| 株式報酬 | $46,000,000 |
| 営業キャッシュフロー | $1,941,000,000 |
| 営業キャッシュ流出 | $209,000,000 |
| 利用可能現金 | $3,408,000,000 |
| 期首現金 | $1,270,000,000 |
| 為替レートの影響 | $197,000,000 |
| 投資キャッシュ流出 | $700,000,000 |
| 財務キャッシュ流出 | $545,000,000 |
| 純有利子負債調達 | $903,000,000 |
| 自社株買い | $790,000,000 |
| 支払配当金 | $628,000,000 |
| その他の財務活動 | $30,000,000 |
| 期末現金 | $2,163,000,000 |
| 投資キャッシュフロー | -$700,000,000 |
| 財務キャッシュフロー | -$545,000,000 |
出典: SEC EDGAR · 提出日 2026-02-19 · SEC EDGAR
| 事業セグメント別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| Industrial Coatings | $65.2億 | 41.1% | -2.4% |
| Performance Coatings | $55.1億 | 34.7% | 5.3% |
| Global Architectural Coatings | $38.4億 | 24.2% | -2.1% |
出典: SEC EDGAR · 提出日 2026-02-19 · SEC EDGAR
| 地域別売上高 | 売上高 | 構成比 | 前年比 |
|---|---|---|---|
| North America | $53.7億 | 33.8% | 0.4% |
| EMEA | $53.7億 | 33.8% | -0.3% |
| Asia Pacific | $29.4億 | 18.5% | 0.9% |
| Latin America | $22億 | 13.8% | 0.1% |
2026-10-07の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $142.7億 | $13.4億 | $8.7億 | $13.5億 | $9.7億 | $3.8億 | $4.4億 | $4500万 | $10.5億 | $4.1億 | — | $4.4億 | -$12.1億 | — | $18.2億 | $18.6億 | $43億 | 16.7% | — | 6.6% | — |
| 2017-12-31 | $147.5億 | $25.7億 | $15.9億 | $15.7億 | $12.1億 | $3.6億 | $4.6億 | $3500万 | $8.1億 | $4.3億 | — | -$6700万 | -$19.5億 | $18.2億 | $14.4億 | $14.9億 | $41.2億 | 15.5% | — | 6.7% | — |
| 2018-12-31 | $153.7億 | $23.1億 | $13.4億 | $14.7億 | $10.6億 | $4.1億 | $5億 | $3700万 | $17.2億 | $4.5億 | — | -$7.6億 | -$12.1億 | $14.4億 | $9億 | $9.6億 | $50億 | 13.8% | — | 6.2% | — |
| 2019-12-31 | $151.5億 | $23億 | $12.4億 | $20.8億 | $16.7億 | $4.1億 | $5.1億 | $3900万 | $3.3億 | $4.7億 | — | -$10.1億 | -$7.6億 | $9億 | $12.2億 | $12.7億 | $50.3億 | 15.0% | — | 5.7% | — |
| 2020-12-31 | $138.3億 | $20.1億 | $10.6億 | $21.3億 | $18.3億 | $3億 | $5.1億 | $4400万 | $0 | $5億 | — | -$14.5億 | -$5900万 | $12.2億 | $18.3億 | $19.2億 | $53.3億 | 15.2% | — | 4.6% | — |
| 2021-12-31 | $168億 | $25億 | $14.4億 | $15.6億 | $11.9億 | $3.7億 | $5.6億 | $5700万 | $2.1億 | $5.4億 | — | -$24億 | $9300万 | $18.3億 | $9.9億 | $10.7億 | $65.7億 | 12.9% | — | 5.2% | — |
| 2022-12-31 | $156.1億 | $20.2億 | $10.3億 | $9.6億 | $4.8億 | $4.9億 | $5億 | $3400万 | $1.9億 | $5.7億 | $3.8億 | -$4.6億 | -$4.1億 | $9.9億 | $10.8億 | $11.5億 | $68億 | 13.1% | — | 7.4% | — |
| 2023-12-31 | $162.4億 | $24.5億 | $12.7億 | $24.1億 | $19億 | $5.2億 | $5.1億 | $5600万 | $8600万 | $6億 | -$8.5億 | -$5.6億 | -$15.5億 | $10.8億 | $14.9億 | $15.7億 | $60.4億 | 16.5% | — | 7.7% | — |
| 2024-12-31 | $158.5億 | $25.9億 | $11.2億 | $14.2億 | $7億 | $7.2億 | $4.9億 | $4200万 | $7.5億 | $6.2億 | -$2600万 | $1.1億 | -$14.3億 | $14.9億 | $12.7億 | $13.6億 | $58億 | 14.4% | — | 8.1% | — |
| 2025-12-31 | $158.8億 | $28.1億 | $15.8億 | $19.4億 | $11.6億 | $7.8億 | $5.3億 | $4600万 | $7.9億 | $6.3億 | $9億 | -$7億 | -$5.5億 | $12.7億 | $21.6億 | $22.2億 | $73億 | 13.7% | — | 7.3% | — |
PPG Industries Inc. (PPG) trades at 12.4x forward earnings against a peer median of 22.3x. Its EV/EBITDA of 11.0x compares with a peer median of 18.6x. The comparison uses 4 peers: The Sherwin-Williams Company, Ecolab Inc., Air Products and Chemicals Inc. and International Flavors & Fragrances Inc., as of 2026-10-05 to 2026-10-07.
Industry capex-to-depreciation of 1.55 and capex-to-revenue of 4.1% demonstrate active reinvestment above maintenance levels across specialty chemicals and coatings.
A synchronized global manufacturing upturn and automotive production recovery drive organic volume expansion, while declining raw material prices widen gross margins and operating leverage accelerates earnings.
Persistent European industrial contraction and slowing automotive builds lead to volume declines, fixed-cost under-absorption, and margin compression, exacerbated by currency translation headwinds.
PPG holds leading global market positions in Industrial Coatings ($6,524M) and Performance Coatings ($5,513M). Its balanced geographic footprint spans EMEA (33.8%), North America (33.8%), Asia Pacific (18.5%), and Latin America (13.8%), providing operational diversification against localized downturns.7
Under our Hold rating, existing positions should be maintained without adding fresh capital. The shares trade near fair value, balancing reliable free cash flow conversion against cyclical European headwinds and automotive volume uncertainty.
Investors should maintain strict position limits given cyclical exposure to automotive and European manufacturing end-markets. Key portfolio risks include margin compression from automotive build cuts, currency translation headwinds from strong USD, and refinancing costs on $7,468M of total debt. Position sizing should remain disciplined until organic revenue growth accelerates sustainably.
Trading at $105.07 against our Fair value of $99.48, PPG offers an NTM P/E of 12.41x but lacks a sufficient discount to intrinsic value,,. Existing positions should be maintained for steady free cash flow of $1,163M, with incremental buying deferred until prices pull back below $90.00.45
Consolidated revenue was essentially flat at $15,875M in FY2025, and consensus estimates expect moderate top-line growth of 5.74% in FY2026 and 3.22% in FY2027,. Growth investors should maintain existing exposure and withhold fresh capital until European manufacturing and automotive build rates show clear volume acceleration.167
PPG provides reliable shareholder cash returns, supported by $1,941M of operating cash flow that fully covered $628M in dividends and $790M in share buybacks in FY2025,. Core total return investors can hold existing shares to capture steady yield and buyback accretion.6
We recommend a Hold on PPG Industries Inc. At $105.07 on October 7, 2026, the stock trades at a 5.6% premium to our Fair value of $99.48,. The company's established competitive advantages in Industrial Coatings ($6,524M in FY2025 revenue) and Performance Coatings ($5,513M) deliver reliable free cash flow of $1,163M,,. However, persistent European industrial manufacturing stagnation and cyclic softness in global automotive OEM builds cap near-term margin expansion and justify maintaining existing exposure without adding fresh capital,.457
Investors should hold current positions at recommended portfolio weightings of 2% to 3%. We advise waiting for valuation pullbacks into the $85.00 to $90.00 range before initiating new positions, which would provide an adequate margin of safety against potential cyclical demand shocks. If a synchronized global manufacturing rebound drives the stock toward our Potential value of $125.29, investors should look to trim or harvest profits.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
EMEA represents $5,368M (33.8% of sales) and total international sales exceed 66%. Ongoing European industrial weakness and currency drag would reduce annual revenue growth by 500 bps from the 5.74% consensus baseline down to 0.74%.17
PPG currently trades at forward P/E of 12.41x against peer median of 22.27x. If structural gross margins remain compressed below peers like Sherwin-Williams at 48.98%, exit P/E derates 20% from modeled 14.50x to 11.60x.34
Organic contraction worse than -2.0% across EMEA and Asia Pacific indicates structural manufacturing stagnation and foreign exchange translation drag.
現在:5.74% consensus baseline
警戒条件<-2.0%
Free cash flow below $800M restricts capital return capacity and impairs debt service on $7,468M of total debt,.
現在:$1,163M
警戒条件<$800M
Gross margin compression below 36.0% signals unrecovered raw material inflation in resins and pigments alongside customer pricing resistance,.
現在:38.0%
警戒条件<36.0%
Capex escalating above $950M without organic volume growth raises capital intensity above historical levels, depressing free cash flow conversion.
現在:$778M
警戒条件>$950M without volume expansion
| medium |
| 6-18 months |
| Contractual raw material pass-through indexing and diversified multi-regional sourcing. |
| Protracted macroeconomic stagnation in European industrial manufacturing end-markets | medium | 12-24 months | Geographic diversification across growing regions including Latin America and Asia Pacific,.7 |
Under the moderate discount rate, $27.67 comes from forecast-period earnings and $89.09 from the long-term value, totaling $117.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Discounted forecast-period cash flows ($27.16) plus discounted terminal value ($95.87) minus signed per current share ($22.84) equals the $100 lens value shown above. Negative net debt is , so subtracting it raises value.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Solve for the growth rate that makes the model value equal the report-date share price.
In the Bull case, Potential value reaches $125.29, offering an implied return of 19.2% with a probability of 20.0%. This path requires synchronized global industrial acceleration, automotive OEM volume recovery, and raw material cost stability that expands operating margins toward peak historical levels. Investors would confirm this scenario by observing accelerating volume growth across both Industrial and Performance Coatings during FY2026. This case would be disconfirmed by renewed raw material inflation or failure to gain operating leverage.
Reveals European industrial manufacturing demand; persistent contraction limits consolidated top-line expansion and reduces operating leverage.
Measures cash available for share repurchases and balance sheet deleveraging after funding essential capital expenditures.
Shows whether resin and pigment input costs are stabilizing and whether contract indexation preserves gross margin spread.
Drives per-share earnings compounding by retiring shares above organic top-line growth rates.
| $17.85B |
| $18.35B |
| $18.80B |
| Revenue growth | 5.7% | 3.2% | 3.0% | 2.8% | 2.5% |
| Operating margin | 14.2% | 14.4% | 14.5% | 14.5% | 14.5% |
| Operating income | $2.38B | $2.49B | $2.58B | $2.66B | $2.73B |
| Tax rate | 24.4% | 24.4% | 24.4% | 24.4% | 24.4% |
| NOPAT | $1.80B | $1.88B | $1.95B | $2.01B | $2.06B |
| Reinvestment | $367.81M | $394.95M | $419.38M | $442.68M | $453.75M |
| Reinvestment rate (of NOPAT) | 20.4% | 21.0% | 21.5% | 22.0% | 22.0% |
| Free cash flow to firm | $1.44B | $1.49B | $1.53B | $1.57B | $1.61B |
| Industrial Coatings revenue | $6.90B | $7.12B | $7.33B | $7.54B | $7.73B |
| Performance Coatings revenue | $5.83B | $6.02B | $6.20B | $6.37B | $6.53B |
| Global Architectural Coatings revenue | $4.06B | $4.19B | $4.32B | $4.44B | $4.55B |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
Consolidated revenue was $15,875M in FY2025 compared to $15,845M in FY2024, representing flat organic growth.
Earnings expansion relies on operating margin execution and share buybacks rather than broad volume-driven market growth.
PPG's gross margins trail specialty peers such as Sherwin-Williams at 48.98% and Ecolab at 44.21%.
Automotive OEM customer concentration and commodity raw material exposure limit gross margin expansion relative to pure architectural or specialty peers.
| マージン |
|---|
| PPG | PPG Industries Inc. | $23.4B | 12.4x | 1.4x | 11.0x | 19.3% | — |
| SHW | The Sherwin-Williams Company | $76.7B | 23.3x | 3.1x | 19.6x | 65.1% | 18.1% |
| ECL | Ecolab Inc. | $77.7B | 29.4x | 4.6x | 20.9x | 22.0% | 18.5% |
| APD | Air Products and Chemicals Inc. | $62.2B | 19.3x | 4.9x | 17.7x | 0.0% | 25.5% |
| IFF | International Flavors & Fragrances Inc. | $21.5B | 21.2x | 2.0x | 14.2x | -5.5% | 8.5% |
| At or below -2.0% YoY |
| Reduce medium-term top-line growth path and lower terminal cash flow expectations. |
| Annual free cash flow | Below $800M | Re-evaluate owner earnings capacity and reduce modeled share repurchase assumptions. |
| Consolidated gross profit margin | Below 36.0% | Review pricing pass-through effectiveness and demote gross margin trajectory. |
Accelerating global manufacturing production and automotive OEM volume recovery driving operating margins toward 15.0%. Supported by aerospace coatings backlogs in Performance Coatings ($5,513M in FY2025 revenue) and input cost stabilization, annual free cash flow expansion above $1.4B would enable accelerated share buybacks and support valuation upside toward our Potential value of $125.29,,.
