Nippon Paint Group Medium-Term Plan (FY2021-2023) Update Report
Nippon Paint Group Medium-Term Plan (FY2021-2023) Update Report
Nippon Paint Group Medium-Term Plan (FY2021-2023) Update Report
April 7, 2023
Yuichiro Wakatsuki
Director, Representative Executive Officer & Co-President
Nippon Paint Holdings Co., Ltd.
TODAY’S AGENDA
1. Introduction …P3
Excellent companies acquired with low financing cost delivering Year 1 EPS accretion
• No presumptuous synergies built in for justification and any synergies realized are upside
• Our model unleashes the full potential of acquired companies
Factors contributing to the gap between MTP guidance and FY2023 guidance
Summary of change factors*
Overview
MTP guidance (Mar. 2021) FY2023 guidance (Feb. 2023)
Decorative Decorative Resilient 〇 • Decorative demand remains solid despite pandemic
Market growth Constant • Supply chain bottlenecks continued to impact industrial business, centering on automotive, through to
Industrial Industrial Lower than expected △ end-market products
Market share/
Higher Higher 〇 • Steady market share gains due to successful sales promotion activities in each country and region
volumes
Prices Flat Higher 〇 • Multiple pricing actions in each country and region to respond to raw material inflation
Adjacencies CAGR+5~10% Expansion 〇 • Revenue (Tanshin) in adjacencies business grew 1.8 times from ¥76.7 bn in 2020 to ¥135.1 bn in 2022
• Japanese yen depreciated against major currencies, except Turkish lira. The FY2023 guidance assumes
FX USD/JPY=106 Weaker yen 〇 USD/JPY=125 (18% yen depreciation vs. MTP guidance)
Hyperinflationary + Revenue • Applied hyperinflationary accounting on financial statements of Betek Boya (Türkiye) from 2022 in
- × response to rapid acceleration in inflation
accounting - OP
• Net debt increased from c. ¥400 bn at start of 2021 (incl. ¥100 bn to finance acquisition of Indonesia
Interest expenses - Higher due to M&A △ business in early 2021) to c. ¥570 bn at end of 2022 due to M&A and other factors. Higher interest
expenses vs. MTP guidance
Taxes - Higher effective tax rate △ • Higher effective tax rate vs. MTP guidance following application of hyperinflationary accounting
*A summary of general factors contributing to the gap although factors affecting our businesses differ across regions and businesses
6
1-3. Analysis by Region
MTP guidance (Mar. 2021) February 2023 updates
FY2020 FY2021-2023 FY2021 FY2022 FY2023
Revenue Revenue
(Billion yen)
Results CAGR target
(Billion yen)
Results Results YoY Guidance Overview
(Tanshin) (In LCY) (Tanshin)*2 (Non-GAAP) (In LCY)
Oceania (Pacific) 148.3 c. +5% PT Nipsea • Above MTP due to pricing actions and market share gains through expansion of
39.5 45.8 +15.9% c. +15% distributors and more CCM*4 installed at paint shops
(Indonesia)
Americas 70.1 +5~10% DuluxGroup • Pacific*5: Above MTP due to ongoing bias to premium product mix, pricing actions
176.2 187.3 +6.3% +5~10% in response to raw material inflation and new adjacent business bolt-ons
(consolidated)
Other (Betek Boya) 36.2 +10~15%
Cromology (Europe) - -*6 - +5~10% -
• Automotive: Roughly in line with MTP despite chip and parts shortage
Americas 76.4 83.1 +8.8% +0~5% • Decorative: Roughly in line with MTP due to firm market until 1H 2022, pricing actions, etc.
Med/long Term market growth rate* • Private houses that were built in large numbers in the late 1990s
are aging. As a result, repainting demand has been growing TUC (Trade Use Consumer):B2C business
rapidly
GDP growth +α (CAGR) • China’s property market has crossed over into the Era of Stock
Business to consumers, DIY business, sales via
dealers/distributors and e-commerce to end consumers, etc.
• Paint consumption per capita is still around 1/3 of developed Housing; resale housing accounted for c. 26% of the total
• A rising proportion of existing/mature housing estates
countries. Expect longer term sustainable growth at GDP ∔α property transactions in 2022. The trend is particularly remarkable
across China boosts demand for repairs, renovation and
driven by an increase in disposable income due to growth of in Tier 0-2 cities. Beijing’s resale housing transactions are close
repainting
the middle class population to c. 70% of the total property transactions, while in Shanghai it
stands at 60% and in Shenzhen and Guangzhou at c. 50% • Renovation demand is growing
• Paint demand is growing with urbanization. The urbanization
rate has risen to c. 60%-70% from c. 50% in 2016, and is in Tier 0-2 major cities as well as
• For Tier 2-4 cities, resale housing transactions have made up
expected to continue increasing gradually Tier 3-6 regional cities
over 30% of total property transactions and are also steadily
• Subdued paint market growth in 2021 and 2022 is due to the increasing
overall weak market sentiment because of the pandemic and
efforts by the government to clamp down on excessive
borrowing by developers which had dampening effect on the Renovation demand(%)* TUB (Trade Use Business):B2B business
property market. However, given that real estate has always
been a key pillar of the Chinese economy, the medium and 23 26 27 27 28 28 28 28 29 29 Business transactions direct to Project customers
31 32 34 37 and main contractors, etc.
long-term growth potential remains unchanged and continues 39 40 41 41 41 41 42
to be promising
25 22 20 19 17 16
43 40 37 35 33 30 28 15 14 13 13 12 12 11 10 • A rising proportion of existing/mature housing estates
Trends in market size* boosts demand for repairs, renovation and repainting
+1.7% 49 50 50 50 50 48 47 46 46 47 47 48 48
+6.6% 42 44 47 • Increasing number of new property
34 34 36 38 40
launches featuring fully pre-
decorated and move-in-ready units,
as opposed to bare units without
FY2020 FY2021 FY2022 FY2023 decoration and furniture
(Forecast) Stock housing New - unfurnised New - fine decoration
*NPHD’s estimate
9
2-2. Nipsea China Decorative (TUC)
Positioning for growth and extending our leadership position
Market share (TUC)* Performance trends
Revenue (In LCY)
+10~15%
FY2020 FY2021 FY2022 +10%
DIY
Market features and outlook (TUC) Key actions in FY2023 and onwards
▶ Enriching with new product line-up
• The Chinese central government has set its 2023 GDP y-o-y growth target • Striving and innovating products and services as a leading brand,
at around 5%, which is an improvement over the 3% in 2022 bringing greater value to our customers
• Magic Paint to spearhead and champion best in class decorative effect
• General market conditions improving with the opening up of the country and
gradual easing of property measures ▶ Continuous brand building
• Investing in branding, sparing no efforts to enhance Libang market recognition and
• The government is introducing measures to support people in buying their maintain our high brand evaluation
first homes and to help resolve the problems of new urban residents and • Numerous awards year after year is a testament of the trust and confidence that
young people our customers have in us
Market features and outlook (TUB) Key actions in FY2023 and onwards
• Signs of recovery with the opening up of the country following the lifting of the
COVID travel restrictions late last year and the gradually easing of property measures ▶ Diversification of customer base
• Further property easing measures is expected and will continue to support and • Further diversifying our customer base by continuing to increase penetration
stimulate property sales going into 2023 in non-residential segments
• Re-opening of both onshore and offshore capital market to local developers will • Strengthening business relationship with strategic construction, project service
support developers’ refinancing efforts, lowering default risk and promote stability vendors, high quality, financially stable real estate enterprises
and project resumption
Market share controlled by top 100 real estate developers ▶ Value add offering
• Developing and promoting scenario based solutions, catering to the varied needs
35.1%
57% of our B2B customers across sectors
60.9%
*NPHD’s estimates. Our China decorative business has been re-organized into TUC and TUB based on customer segmentation. The TUB market share has been redefined to be consistent with the re-organization
11
2-4. Betek Boya (Türkiye)
Making inroads, further entrenching our dominant position
Market share (Decorative)*1 Performance trends*2
Revenue 1 4,0 00
1 2,0 00
13.4% 1 6.0 %
OP margin 1 0,0 00
1 4.0 %
1 2.0 %
8 ,00 0
7.6%
6 ,00 0
3,936 8 .0%
4 ,00 0
2,382 6 .0%
4 .0%
2 ,00 0
2 .0%
0 0 .0%
FY2022-2024 market • Promoting sale of paint and coatings solutions and complete systems as opposed to
growth rate (Decorative)*1 ~+25% (CAGR) solely selling products
• Widening our already extensive product portfolio range covering interior to exterior,
• Market value growth continue to be driven by inflation albeit at a decreasing rate. waterproofing paints and coatings to non-paints products including sealants, adhesive,
Volume growth remains challenging and expected to be limited, if any.
Inflation is now expected to increase by 5~10% vs previous forecast of 40%, due to the fillers, construction chemicals, tools and accessories which will allow us greater ease
loss of productivity from the earthquake to expand and attract new shops, expanding our market reach
• Stable market growth in ETICS is still expected due to strong demand and consumer • Continued advertising investment to preserve premium positioning and
consciousness from high energy prices brand thought leadership
• GDP impact of earthquake is estimated at -1%. Demand for new build homes is
estimated at 650,000 units and renovation/rebuilt of residential builds at 4 million units • Creating premium consumer and shopping experience via integrated platforms and
next generation dealership programmes that we have rolled out in 81 cities
• Consumer sentiment is now poor and is expected to improve with the upcoming May
elections across the country
*1 NPHD’s estimates *2 Local currency basis (after elimination of intersegment transactions and after PPA) *3 External Thermal Insulation Composite System
12
2-5. PT Nipsea (Indonesia)
Elevating our brand & driving channel and adjacencies expansion
Market share (Decorative)*1 Performance trends*2
Revenue 8 ,00 0.0
(IDR billion)
c.+15%
FY2020 FY2021 FY2022 594.71
1 20 .0%
7 ,00 0.0
5 ,00 0.0
409.46 8 0.0 %
3 ,00 0.0
4 0.0 %
2 ,00 0.0
2 0.0 %
1 ,00 0.0
0 .0 0 .0%
FY2022-2024 market • Elevating the Nippon Paint brand in the premium segment with added focus of
growth rate*1 +5% (CAGR) driving our Ultra Premium and Premium products
*1 NPHD’s estimates *2 Local currency basis (after elimination of intersegment transactions) *3 After PPA
13
2-6. DuluxGroup (Pacific・Europe)
Continue growth in our market leading Dulux business in the Pacific and drive growth in Europe
Market share (Australia)*1 Performance trends*2
Revenue +5~10%
4 ,00 0
4 0.0 %
OP margin 3 ,00 0
2 ,50 0
2,012 2,131 3 5.0 %
3 0.0 %
1 ,50 0
10.4% 10.8% 9.4%
2 0.0 %
1 5.0 %
1 ,00 0
1 0.0 %
5 00
5 .0%
0 0 .0%
Australia Europe • Continue strong track record of organic growth in DuluxGroup Pacific by maintaining
FY2022-2024
market
growth rate*4
-2 to 0% -2 to 0% a focus on core fundamentals, being consumer engagement, premium brands,
innovation and customer service
(CAGR) (CAGR)
• Drive meaningful organic growth in DuluxGroup Europe by leveraging our recent
• In Australia the renovation and repair segment of the Decorative paint market is highly resilient, acquisitions of Cromology and JUB in the European decorative paints and specialty
however it is still normalizing from its “COVID enhanced" abnormal 2020 peak coatings & SAF*5 markets
• In general, decorative paint market volumes are primarily correlated with GDP, interest rates • Target bolt-on acquisitions to the existing DuluxGroup Paints & Coatings portfolio
and to a lesser extent new housing starts. Indicators of demand remain uncertain ie. GDP that enable key strategic growth opportunities
remains positive, interest rates rising from record lows, unemployment is historically low, falling
house prices from record highs
*1 Estimated Australian Decorative Paints market by volume *2 Local currency basis (after elimination of intersegment transactions). Includes all of DuluxGroup, including non-paints businesses
*3 All of DuluxGroup, including earnings of Cromology and JUB and non-paints businesses *4 Estimated market volume growth rate *5 *Sealants, Adhesives & Fillers
14
2-7. Japan Group
Aim for early restoration of double-digit OP margin through pricing flow through and
per capita productivity improvement
Key actions for margin improvement Roadmap for further margin improvement
and achievements (~2022) (2023~)
1. Pricing actions to respond to raw material inflation 1. Market share gains through top-line growth
• Price negotiation while maintaining customer relationships • 【Automotive】 Recovery of automobile production and pricing flow through.
⇒ Pricing actions in 2022: Decorative in May and industrial Pricing actions in January
in April and October • 【Decorative】 New customer acquisition and sales promotion using digital transformation;
development and sales promotion of high-performance and differentiated products.
Pricing actions scheduled for May
2. Transforming into an efficient and resilient organization • 【Industrial】 Aggressively pursue market share gains and pricing actions
• Company split
⇒ Into NPHD (holding company) and NPCS*1 (Japan-focused 2. Thorough control of SG&A expenses
functional company) • Review expenses while continuing necessary investments including human resource investment
• “Next Career Plan” voluntary early retirement program • Increase productivity and added value by reviewing inefficient tasks based on J-LFG
⇒ 2022: Special retirement payment, etc. of c. ¥2.2 bn Revenue (bn yen)
1 ,40 0
17.4% 16.2%
• Structural reform of Marine and Automotive businesses 12.8%
1 ,20 0
1 ,00 0
6.3%
⇒ Turned around Marine from c. ¥1.9 bn operating loss in 2021 5.5%
8 00
6 00
4.5% 4.0%*4
into profit in 2022
4 00
2 00
2.8%
• Eight task forces 0
*1 Nippon Paint Corporate Solutions *2 J-GAAP based figures for FY2017 (IFRS-based figures starting with FY2018)
*3 Japan Group included marine business in Japan only under previous segment but also includes overseas marine business under new segment. 15
*4 Excluding special retirement payment of c. 2.2 bn yen *5 Including the current NPCS
3.
Sustainability
Strategy
3-1. Reinforcing Autonomous Sustainability Structure (1)
Established Basic Policy on Sustainability aimed to achieve MSV based on
Asset Assembler model
Basic Policy on Sustainability
Nippon Paint Group recognizes an opportunity for sustainable growth from taking actions such as
protecting natural capital including the environment, enhancing human resources by embracing diversity, and creating innovation with social benefits.
Our group partner companies autonomously develop sustainability strategies and conduct business activities. Furthermore, we identify risks and
opportunities related to Materiality based on sound group governance with the sole mission of Maximization of Shareholder Value (MSV)
after adequately fulfilling our legal, social and ethical obligations to customers, suppliers, employees, society and other stakeholders.
Mainly discussed at the then ESG Committee meeting and Discussed and resolved at the Board meeting
Procedures
reported to the Board meeting in August 2020 〉 in March 2023
17
3-1. Reinforcing Autonomous Sustainability Structure (2)
Evolved into a business-driven, autonomous sustainability structure with MSV as the goal
Domestic and overseas partner companies, Domestic and overseas partner companies
functional divisions and functional divisions
⚫ Shared actions to increase the ratio of women in all employees ⚫ Increase the ratio of women in managerial positions in
⚫ Diversity & Inclusion
People & ⚫ Decide the group’s target to celebrate the diversity accordance with targets in each region
⚫ Growth with
Community ⚫ Established a global CSR framework as a guiding structure for ⚫ Develop a long-term community engagement strategy with
Communities
all partner companies our global framework and targets
⚫ Increase diversity in Board of Directors ⚫ Enhance growth strategy discussions and implement succession plans
⚫ Enhance growth strategy discussions by Directors ⚫ Continuously improve group management effectiveness
All Materiality
Governance ⚫ Established the Nippon Paint Group Global Code of Conduct ⚫ Establish Whistleblowing Hotline and verify its effectiveness
categories
⚫ Modified the Group Risk Management Basic Policy and established ⚫ Reform governance framework responding to changes in social
Global Basic Policy of Whistleblowing Hotline demand (including in compliance and risk management)
*Products with sustainable advantage from the perspective of product life cycle and based on the framework of Sustainable Development Goals (SDGs) adopted by the United Nations
19
3-3. Team 1 (Environment & Safety)
Identify and mitigate risks related to CO2 emissions, recognizing new business opportunities
created from responding to climate change
Nippon Paint Group’s CO2 emissions reduction target (Scope 1 and 2)*1 *2
CO2 emission reduction 2030
2020 Expected expenses and investments required
target (Scope 1 and 2) *1 (estimate)
NIPSEA 100 65 TBD
DuluxGroup 100 50 <A$0.5m p.a. expense, investment manageable within
normal minor capex expenditure levels
Dunn-Edwards 100 67 TBD
Japan Group 100 65 ¥30 mm in expenses for renewable energy and certificate,
etc. (in FY2023 only) *3
Total *4 100 63 -
*1 Emission intensity (index 2020=100) *2 Data coverage: NIPSEA and DuluxGroup excluding Cromology and JUB, Dunn-Edwards, and Japan Group
*3 Expenses for renewable energy procurement and certificate were calculated using results (unit price) and emissions as of 2022 20
*4 Total was calculated based on production volumes of 4 Partner Companies in 2022
3-3. Team 2 (People & Community)
Enhance human resources by embracing diversity brought by Asset Assembler model
NIPSEA DuluxGroup Dunn-Edwards Japan Group
Ratio of women in
25.2% 31.5% 34.5% 5.4%
managerial positions (2022)
80% 89%
Employee satisfaction level (2022) 75% -
(2021) (2021)
21
3-3. Team 3 (Innovation & Product Stewardship)
Create new markets by rolling out sustainable products with low carbon emissions and
reduced chemical substances
Group-level R&D framework (2022)
19.5%
Engineers 3,895 persons
2022 New Product Sales Index (NPSI)
of Japan Group and NIPSEA R&D expenditures 28.1 bn yen
• Each Partner Company responded to US • Consider the phase out plan of Chemicals of
Environmental Protection Agency (EPA) and REACH Concern in each partner company
Chemicals of • DuluxGroup developed position statements for 50% of • NIPSEA: Focus on 4 hazardous heavy metals*2
• Create sustainable products based on phase out plan
Concern high concern CoC • DuluxGroup: Complete position statements for
• Dunn-Edwards: Incoming Chemical Management / 75% of CoC and develop a structured program of
Selection per Chemicals of Concern CoC in Europe
• R&D activities for sustainable products from
R&D
• Developed Green Design Review Partner Companies beyond Japan and NIPSEA, • Drive innovation towards UN SDGs and carbon neutrality
e.g. DuluxGroup, Dunn-Edwards, etc.
• Identify inquiry items
• Implement inquiry management database
• Stakeholder questionnaire
Product • DuluxGroup established packaging recycled content • Inquiry response training
• NIPSEA: Reinforce PS&RA*3 team
Stewardship targets and developed roadmaps for ANZ businesses • Training for customers and business partners
• DuluxGroup: Implement Product Vision to help with
• DuluxGroup: Implement packaging roadmaps
formulation management & regulatory tracking
*1 Australia and New Zealand *2 Lead, Chromate (Cr6+), Cadmium, and Mercury *3Product Stewardship & Regulatory Affairs 22
3-3. Team 4 (Governance)
Reinforced global risk management system underlying our Asset Assembler model
Risk heatmap ◼ Identify high-risk items and monitor changes
High risk items identified in FY2022 Change from FY2021 Risk details • Compile results of risk self-assessment*1 and identify high risk
Slightly items
Human resources Leadership succession planning • Assigned a score to risk sensitivity of related items and ranked
higher
them in the order of degree of change from FY2021
Business Continuity Plan (BCP) Slightly Global raw material inflation, FX and BCP responses
responses higher incl. pandemic, natural disaster and IT security
◼ Overview of high-risk matters
Social risks including information leakage and
Compliance Higher • No major change from FY2021 in high-risk item list
employee misconduct
• However, there were signs of change in the following
Much ✓Risk sensitivity regarding international taxation decreased
Supply chain Inventory, logistics, and credit management
higher ✓Risk sensitivity in both BCP and supply chain increased
24
3-4. Sustainability Strategy Updates: ESG Index/Rating Evaluations
Due to our progress in our sustainability initiatives and disclosure enhancement, we have been
included in ESG indexes adopted by GPIF and showed improvement in ESG rating scores
ESG index
S&P/JPX Carbon Efficient Index Sep. 2018~
Water Security D B- A- A-
1. Financial soundness 1. Stable cash generating ability and strong financial position
Our 2. Ability to finance in Japan, with stable currency and stable market
2. Low interest rate borrowings, safety and liquidity of the stock market
3. Full access to the Nippon Paint Group’s platform
Strengths 3. Sharing expertise, products, and technologies within the Group
4. Excellent management teams enabling autonomous and
decentralized business model 4. Minimize the PMI risk
*1 Return on invested capital (after on-off expenses) *2 Weighted average cost of capital 27
4-2. M&A Success Case: DuluxGroup (1)
Nippon Paint acquired DuluxGroup for two reasons: Dependable + Talent
2010 2019
Demerged from Orica Limited & listed on Australian Stock Exchange Joined Nippon Paint Group
0 0 Patrick Houlihan Patrick Jones Richard Stuckes Martin Ward Simon Black
2011 2012 2013 2014 2015 2016 2017 2018 Chairman and Chief Operating Officer Chief Operating Officer Chief Operating Officer Executive General Manager
Chief Executive Officer Dulux Pacific DGL Europe DGL SAF Strategy/M&A
acquisitions
Leveraging capability for
growth into global SAF Dulux ANZ & PNG
Paint Spot RTP Sydney
Selleys ANZ
Admil Sealants
Paints & Coatings
Maison Deco
Dryden woodcare Qld Roofing Services Sealants Australasia
Cromology
Quikcote Specialized Const. Products Lincoln Sentry
JUB
Ezycoat Inspirations franchise FHS South Australia
Pure & Paint
Trade Stores (x4) Nippon Paint PNG Yates
SAF
BIC Canberra Seasol
NPT Italy
29
4-3. M&A Success Case: Adjacencies Business
Accelerating growth by building up assets also in adjacencies (Paint++) arena with
material market opportunities
SAF CC
(Sealants, Adhesives & Fillers) (Construction Chemicals)
Growth
centering 2022
2019 on Asia ・NIPSEA acquired CMI (Malaysia)
・Acquired DuluxGroup along with Selleys brand
2020
・NIPSEA integrated Selleys business in Asia, ETICS
expanding its adjacencies business (External Thermal Insulation Composite System)
Faster ・DuluxGroup acquired Admil Adhesives (Pacific)
growth 2019
centering 2021 ・Acquired Betek Boya along with its ETICS business
Asia, ・NIPSEA acquired Vital Technical (Malaysia) Faster ・NIPSEA expanded into ETICS business
Pacific ・DuluxGroup acquired Sealants Australasia (Pacific) growth by capitalizing on Betek Boya’s know-how
and centering
Europe on Europe
2023 2022
・DuluxGroup acquired NPT*2 (Europe) and Asia ・DuluxGroup acquired Cromology*4
and JUB*4 (Europe)
*1 Source: Fortune Business Insights. Primary focus is on ‘Build & Construct’ segments *2 Completion expected H1 2023
*3 Source: ReportLinker *4. Cromology and JUB are primarily focused on decorative paints but with a material ETICs business 30
5.
Financial
Strategy
5-1. Financial Strategy
Financial discipline
Financial • Pursue optimal capital structure with balanced leverage
Discipline • Allow for temporarily higher leverage for
strategically important M&As
Capex/M&A
• Proactively implement capex and M&A for
future sustainable growth
Shareholder Capex
Shareholder returns
Returns M&A • Maintain a dividend payout ratio of 30%
• Increase TSR through growth investment and M&A
32
5-2. Financial Position
Net Debt/EBITDA Capital Allocation
(Billion yen) (Billion yen)
FY2023 Guidance FY2023 Guidance
(after one-off (after one-off Feb. 2023 MTP guidance Feb. 2023 MPT guidance
expenses) expenses) updates (Mar. 2021) Updates (Mar. 2021)
3.4x 3.4x
2.9x FY2021-2022 FY2023 FY2021-2023 FY2021-2023
Results Forecast Forecast guidance
2.6x
574.4 560.0
1.6x +) Operating CF*2 182.6 120.0 c. 300.0 ~330.0
429.3
-) CAPEX*3 76.0 55.0 c. 130.0 ~125.0
309.2 (after one-off 280.0
(after one-off expenses)
expenses) 190.0 175.0 -) Dividend*4 49.3 30.0 c. 80.0 ~85.0
170.3
116.7 127.3
Total 57.3 35.0 c. 90.0 ~120.0
↓
FY2020 end FY2021 end FY2022 end FY2023 end FY2023 end -) M&A 293.4 - c. 290.0 Debt repayment
(assuming no (assuming no (net cash of
M&A
Net Debt/EBITDA additional M&A) additional M&A*1)
Net Debt EBITDA acquired companies)
MTP final year revenue expected to far exceed target and operating profit
1 to be in line with target; resilience of Nippon Paint Group
in challenging business climate over last few years reassured
Next MTP already in the works; while medium and long-term plans for
3 individual assets are constantly updated; how we present our MTP
based on Asset Assembler model is under discussion
34
For Reference: Nipsea China 1Q FY2023 Preliminary Results
*1Q FY2023 preliminary results are rough estimates prepared by local management and are available for reference purposes only.
Figures for both 1Q FY2022 and 1Q FY2023 are unaudited and pro forma before consolidation adjustments,
such as intersegment eliminations
• TUC:YoY c.+19%
• TUB:YoY c.+4%
• OP margin is improving by more than 2 pts both YoY and QoQ
35