20230401_东方证券_涂料行业证券研究报告：涂料行业面临变局内资涂企重整再航_27页.pdf

|20 3513 4072 37.5%1640 1350 3%2021 CR10 39.5%PPG 2021 23.3%2020 10 6 4.3%10.3%1150 B 2G B B 2C C 2020 74.1%20.5 15.4 11.8 11.9 PPG Akzo 2019 41 83%DIY 41%(603737)(603378)/2023 04 01 S0860521120002 2023-03-13 2023-03-06 2023-02-27 2.5.5.7.10.11.13.13.17.18.21.23.24 0YBYzQnQoNmNqOtQrMtMrQaQ8Q7NmOqQnPtQjMrRqMkPnNtQbRmNpQuOqMwOxNrRsP 3 1.5 2.6 3 2012.6 4.6 5.7 6.7 7 2021.8 8.8 9 2020.8 10.8 11 2020.9 12 2020.9 13 2016-2020%.9 14 2018-2021 500 10.10 15 2017-2021 500 5%.10 16.11 17.11 18 2013-2015.12 19(:/).12 20 2020.13 21 2020(/).13 22 2010-2020.13 23.13 24.14 25 2020.14 26 2020.14 27.16 28.16 29.16 30 2021.16 31.17 32 2021.17 33.18 34.18 4 35 2020.18 36%.18 37.19 38(%).19 39.19 40“”().19 41.20 42.20 43.21 44.21 45.22 46/.22 1 2020.6 2.7 3 500.9 4.10 5.12 6 2013-2015 2021.12 7.15 8.19 9.20 10 2016-2018.21 11.22 12 500.22 5 20 50 20 80 1992 90 2009 2010 1 19 1978-2020 34.4 2,459 CAGR 10.7%2001 59 2020 715 CAGR 14%2000 2015-2020 1,710.8 2,459.1 CAGR 7.5%538 715 CAGR 5.9%2012 6 2 3 2012 2020 580 630 4 2020 1 2020/4,072.0 3,513.0 3,054.3 2,459.1-1001020304050600500100015002000250030002002 2004 2006 2008 2010 2012 2014 2016 2018 2020%()%()-10-5051015202501002003004005006007008002012 2013 2014 2015 2016 2017 2018 2019 2020%()%()7 1,350.1 1,640.0 37.5%2020 3,504.9 2020 9,350 12,958.2 37.5%2 2018 2,515.0 17.5 19.7 2,512.8 2019 3,750.0 18.1 27.5 3,740.6 2020 3,513.0 17.5 25.6 3,504.9 5 6 CR10 30-40%2021 7.6%10 2015-2021 CR10 30-40%PPG 2021 199.4 7.6%-20-10010203040506002000400060008000100001200014000160002015 2016 2017 2018 2019 2020%()%()37.237.337.437.537.637.737.837.938.038.10200040006000800010000120002018 2019 2020%()8 7 2021 8 2020 174.1 4.3%PPG 50-100 1.3%2.4%5-50 31 13.6%2020 10 6 50.9%9 2020 10 2020 123 10.3%56.2 4.6%2020 CR5 22.9%CR5 21.1%9.7%8.2%5.3%4.3%3.0%1.9%2.2%1.7%1.8%1.4%60.5%SHW PPG AkzoNobel NipponRPM BASF Axalta KansaiAsian Behr 0510152025303540452015 2016 2017 2018 2019 2020 2021Sherwin-Williams PPG AkzoNobel 10 4.3%2.4%2.2%1.8%1.5%1.3%13.6%73.0%PPG 5-50 404550556065051015202530352015 2016 2017 2018 2019 2020 100%()9 11 2020 12 2020 2015 1.1 0.4 1.3 2020 5.9 2.8 4.9 13 2016-2020%500 2021 19%18%12%9%10 3 500 2017 2018 2019 2020 2021 1 21.0%19.0%20.0%18.0%19.0%8.8%6.2%4.0%2.4%1.5%77.1%12.3%4.1%1.7%1.6%1.4%78.9%-20-1001020304050 JotunSTOSHWEnnis-FlintNorooNipponB-MBergerRPMAsianBehrKansaiBASFTikkurilaBeekersHempelSIKABrilluxAkzo NobelPPGALTANASKKAxaltaKCCDAWNationalChugokuShawcorCarlislePintuco 10 2 17.0%17.0%19.0%17.0%18.0%3 17.0%16.0%18.0%15.0%12.0%4 17.0%14.0%9.0%9.0%9.0%5 11.0%11.0%9.0%9.0%9.0%6 4.0%6.0%8.0%7.0%9.0%7 3.0%5.0%6.0%5.0%5.0%8 PPG 2.0%5.0%3.0%5.0%5.0%9 2.0%PPG 2.0%3.0%4.0%4.0%500 2017-2021 PPG 10 10 5 14 2018-2021 500 10 15 2017-2021 500 5%2016-2021 14.5%ROE 2C 4 0.00.51.01.52.02.55055606570758085 11-/ROE%14.4 2.6 5.0 106.8 0.7 2.0 11.3 14.3 12.9 3.2 6.3 165.3 0.7 1.6 10.4 10.2 9.6 4.4 3.7 101.5 0.8 1.8 6.4 8.9 10.7 5.4 3.3 102.0 0.7 1.9 9.3 11.0 9.7 2.4 5.4 0.7 0.9 2.3 7.0 14.5 10.4 2.2 10.5 53.1 1.3 1.8 9.0 18.5 14.6 2.5 5.1 16.6 0.6 1.6 16.2 16.4 21.8 5.3 1.6 37.3 0.7 1.4 17.7 16.6 11.5 2.1 7.7 109.5 0.9 1.5 8.5 12.6 2016-2021 16 17 2013-2015 95.4%11.2%31.7%14.3%19.8%77%2021 0246810120 5 10 15 20 25/-/%1.01.21.41.61.82.02.22.40 50 100 150 200/%12 18 2013-2015 19(:/)5/,2013-2015 26.8 130.6 256.7 33.4 2021 460.3 901.3 179.7 605.3 2021 106.3 96.5/2013-2015 77.2 69.7/6 2013-2015 2021(/)(/)(/)(/)17.2 26.8 460.3 690.8 6.9 130.6 901.3 106.3 0.7 256.7 179.7 96.5 18.1 33.4 605.3 233.1 11.2%31.7%14.3%19.8%18.5%2.4%2.2%05101520252013 2014 2015 2016 2017 2018 2019 2020 2021 13 2020 1878 624 33.2%360 270 77.5 60 74.1%20.5 15.4 11.8 20 2020 21 2020(/)Indian Mirror Indian Mirror 2010-2020 2073.6 1002.2 22 2010-2020 23 Indian Mirror 14.4%33.2%3.2%19.2%4.1%8.4%17.5%051015202530 02468101214-50005001000150020002500 pct()100010000100000051015202530/()14 PPG 24 PPG 20%2020 10.2%4.6%2.6%25 2020 26 2020 051015202530354045SHW PPGIndustriesAkzo Nobel NipponPaints 10.2%4.6%2.6%2.4%2.2%77.9%15 2016 PPG 20 2017 93 PPG 7/2020-12 Tikkurila 100.0%PPG Industries 1,100.0 2020-11 Ennis-Flint Inc 100.0%PPG Industries$1,150.0 2016-06 MetoKote PPG Industries 2016-11 PPG Univer 50.0%PPG Industries 2016-11 DEUTEK PPG Industries 2017-04 TCI 40.0%PPG Industries$100.0 2017-04 Ommi-Plus 50.0%PPG Industries 2018-01 Procoating 100.0%PPG Industries$108.0 2020-08 Nipsea Pte Ltd 100.0%Nippon Paint$9,922.0 2020-08 Wuthelam Holdings Ltd-Indonesia Business 100.0%Nippon Paint$2,226.0 2019-04 DuluxGroup Ltd 100.0%Nippon Paint$2,898.4 2016-02 Bollig&Kemper GmbH&Co.KG 49.0%Nippon Paint 2017-03 Dunn-Edward 100.0%Nippon Paint$608.0 2016-09 60.0%Nippon Paint 2017-06 Valspar 100.0%Sherwin-Williams$9,300.0 2017-07 Flexcrete Technologies Ltd 100.0%Akzo Nobel 113.0 2016-12 BASF Akzo Nobel 425.0 2017-07 Disa Technology 100.0%Akzo Nobel 2017-11 V.Powdertech 100.0%Akzo Nobel 2018-06 Fabryo 100.0%Akzo Nobel DIY 2003-2019 79.6%82.5%2009 32 2019 41 2021 15 30.9%2020 17%2015-2020 20%2020 DIY 41%2015-2020 35%16 27 28 Sherwin-Williams Sherwin-Williams 2021 940 15 30.9%15 41.2%2035 15 31.7%29 30 2021 2005 2016%2005 2016 PPG ROE 3 2.2 ROE 29.8%19.2%ROE 30.4%1.5%2020 16.2%7879808182832025303540451985 1991 1997 2003 2009 2015 2019%(0%20%40%60%80%100%2015 2016 2017 2018 2019 2020DIY(5.0)0.05.010.015.00200400600800100012002018 2021 2024E 2027E 2030E 2033E 2035E0-5 5-10 10-15 150-5 5-10 10-15 15 16.1%8.2%23.8%12.6%17.4%21.9%-17 4.6%1,200 16%192 2021 15.9%3.5%50%PPG 49.9%31 32 2021 2012-2021 2016 62.7%2020 50.9%05101520253035 020004000600080001000012000140001600018000Akzo PPGEMEA APAC NCSA 18 33 34 2020 25 181.5%84.4%237%2014 2020 CR30 22.9%25.7%35 2020 36%2020 B 01000200030004000500060007000050001000015000200002019 2020/()()2.02.22.42.62.83.03.23.43.645474951535557596163652016 2017 2018 2019 2020/%/()0510152025050100150200250 25/%()0510152025302014 2015 2016 2017 2018 2019 2020CR3 CR5 CR10 CR30 19 37 38(%)2019 2019-2021 352 736 965 2022 900 2023-2025 500 870 2022 240 2023-2025 100 8 2018E 2019E 2020E 2021E 2022E 2023E 2024E 2025E/122.9 106.3 108.4 84.4 626.0 316.0 209.0 165.0 82.5 41.3 20.6 10.3 94.2 240.0 209.3 178.6 147.9 352.0 736.0 965.0 912.4 777.2 641.9 506.7 748.9 774.3 1,053.4 1,308.6 1,234.9 1,027.8 841.1 664.9/50%39 40()-30-20-1001020304050607005101520253035402014 2015 2016 2017 2018 2019 2020 2021%()0510152025303540CR3 CR5 CR10 CR300200400600800100012002014 2015 2016 2017 2018 2019 2020 2021 527230132.74631.5 20 C 5-15 2C B C 41 42 2005 2016 2005 2016 1,150 80%60%90%30%2.5 0.7 0.5 2.8 1,150-1,350 9 2019 2020 2021E 2024E 2027E 2030E+B 49.1 43.7 43.9 44.2 49.4 53.3 B 54.3 51.6 55.3 54.3 47.7 41.2 B 2C 65.2 60.4 70.5 67.5 60.9 52.6 B 2G 72.5 79.1 65.1 58.7 55.4 52.7 B 2C 106.5 94.9 76.2 74.8 68.8 67.2+B 57.0 61.4 53.4 56.9 52.2 49.2/+B 2G 75.3 82.0 72.5 72.8 81.9 76.0+B 2C 103.5 91.7 86.8 64.5 61.8 59.1+B 2C/G 21.3 20.4 21.2 18.6 19.9 18.9 2G 158.5 162.4 157.1 172.5 194.2 222.3 B 2C 190.1 190.0 200.1 214.3 247.7 283.5+B 2G 126.5 128.8 124.9 141.0 160.7 185.3+B 2C 135.6 129.3 131.1 129.7 137.5 146.4+B 2C/G 21.9 21.3 21.2 22.4 24.6 27.4 1,230.6 1,162.7 1,150.3 1,185.9 1,245.9 1,316.1 01020304050602009 2012 2015 2018 2021 2024E 2027E 2030E 0200400600800100012002009 2012 2015 2018 2021 2024E 2027E 2030E 21 43 44 VOCs 10 2016-2018 2016-06 2016-07 UV 2016-10(VOCs)2016-12 18 VOCs“”2017“”VOC 2020 2015 10%2017-09“”VOCs 2020 VOCs 20%30%2017-11(2017)()VOCs 0%20%40%60%80%100%2021 2024E 2027E 2030E-15-10-5051015202019 2020 2021 2022E 2023E 2024E 22 45 46/;J;2019 05 1,200 11 25.2(2020)7000 平(2020)1290(2021)+/+500 12 500 2017 2018 2019 2020 2021 17.0%2 17.0%2 19.0%2 17.0%2 18.0%2 8.0%5 12.0%2 14.0%2 4.0%8 4.0%8 17.0%3 16.0%3 18.0%3 15.0%3 12.0%3 13.0%2 14.0%2 17.0%2 16.0%1 16.0%1 52.0%35.0%10.0%3.0%020406080100120 23 20 3513 4072 37.5%1640 1350 3%2021 CR10 39.5%PPG 2021 23.3%2020 10 6 4.3%10.3%1150 B 2G B B 2C C(603737)(603378)24 2021 B C C 25 Tabl e_Disclai mer 12/15%5%15%-5%+5%-5%5%-5%+5%-5%1%HeadertTabl e_Discl ai mer HeadertTabl e_Address 318 26 021-63325888 021-63326786 Tabl e_Disclai mer 前沿报告库是中国新经济产业咨询报告共享平台。行业范围涵盖新一代信息技术、5G、物联网、新能源、新材料、新消费、大健康、大数据、智能制造等新兴领域。为企事业单位、科研院所、投融资机构等提供研究和决策参考。扫一扫免费获取海量报告