2014 | 2015 | ||||||
Price: | 182.54 | EPS | $8.26 | $10.17 | |||
Shares Out. (in M): | 142 | P/E | 22.1x | 18.0x | |||
Market Cap (in $M): | 25,920 | P/FCF | NA | NA | |||
Net Debt (in $M): | 1,661 | EBIT | 1,995 | 2,116 | |||
TEV (in $M): | 27,851 | TEV/EBIT | 14.0x | 13.2x |
Sign up for free guest access to view investment idea with a 45 days delay.
SUMMARY
PPG Industries, Inc. (“PPG”) is an attractive, event-driven long opportunity. Over the past few years, PPG has been embarking on a corporate restructuring, steadily becoming more of a “pure play” coatings company. As part of this restructuring and by the middle of 2014, the Company should complete the sale of its 51% interest Transitions Optical for $1.5 billion in after-tax proceeds. Post the closure of this transaction and combined with the Company’s free cash flow, the Company will have >$4.0 billion in cash on its balance sheet. During the 4Q13 earnings call, management indicated that over the next 18-24 months they intend to direct $3-4 billion in cash toward growth initiatives and returning cash to shareholders, either of which should drive the stock upward. Please note that this $3-4 billion (i) is in addition to PPG’s dividend distributions which amount to ~$350 million annually and (ii) is without the potential of PPG adding leverage to its balance sheet (total current leverage is only 1.4x EBITDA). Very conservatively, management could return $3.7 billion ($3.0 billion plus $700 million in dividends) to shareholders over 24 months, equating to a 14% yield based on the Company’s market cap of $26 billion. That’s the conservative case, suggesting that the risk/reward profile for PPG’s stock is highly skewed to the upside. Further, from a fundamental perspective, the Company is performing well: (i) it’s businesses are experiencing growth and are leveraged to a recovery in non-residential construction, (ii) the Company should benefit from continued realization of cost synergies from its acquisition of Akzo Nobel’s Architectural Coatings business closed in April 2013, and (iii) volume trends in Europe are improving for PPG and any business recovery in the continent represents embedded upside “optionality” for earnings.
Management has indicated that their preferred use of cash is to pursue strategic M&A transactions, which given PPG’s track record will almost undoubtedly be accretive. However, without the ability to incorporate “potential transactions” with any degree of accuracy into projected financials, I am projecting that PPG uses its cash to repurchase $4.0 billion worth of stock over the next 24 months. Under this scenario, I have the Company earning ~$11.70 in EPS in 2015. At 18x this (a multiple in-line with its peer average and where PPG has historically traded), I think the stock reaches $210, ~15% higher than current levels. However, there are several “blue sky” scenarios which could drive the stock much higher. Just two of these are: (i) the Company leveraging its balance sheet from 1.4x to just 2.0x Debt/EBITDA and buying back an additional $1.6 billion in stock or (ii) the Company conducting a Dutch tender offer which would drive it’s EPS higher by immediately lowering its average share count.
COMPANY DESCRIPTION
INVESTMENT THESIS
FUNDAMENTAL ANALYSIS
In addition to these key attributes, another positive consideration for PPG's Coatings business is:
KEY RISK
FINANCIALS
PPG Industries, Inc. (PPG) | ||||||||||||||||||||||||||||
Operating Model | ||||||||||||||||||||||||||||
($ in millions) | ||||||||||||||||||||||||||||
2013 | 2014 | 2015 | ||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||
Performance Coatings | 5,872.0 | 6,419.1 | 6,611.7 | |||||||||||||||||||||||||
Industrial Coatings | 4,845.0 | 4,990.4 | 5,140.1 | |||||||||||||||||||||||||
Architectural Coatings - EMEA | 2,062.0 | 2,103.2 | 2,145.3 | |||||||||||||||||||||||||
Optical and Specialty Materials | 1,262.0 | 693.2 | 504.8 | |||||||||||||||||||||||||
Glass | 1,067.0 | 1,083.0 | 1,099.3 | |||||||||||||||||||||||||
Total | 15,108.0 | 15,288.9 | 15,501.1 | |||||||||||||||||||||||||
Revenue Growth, % (p-o-p) | ||||||||||||||||||||||||||||
Performance Coatings | 23.6% | 9.3% | 3.0% | |||||||||||||||||||||||||
Industrial Coatings | 10.6% | 3.0% | 3.0% | |||||||||||||||||||||||||
Architectural Coatings - EMEA | (4.0%) | 2.0% | 2.0% | |||||||||||||||||||||||||
Optical and Specialty Materials | 5.0% | (45.1%) | (27.2%) | |||||||||||||||||||||||||
Glass | 3.4% | 1.5% | 1.5% | |||||||||||||||||||||||||
Total | (0.6%) | 1.2% | 1.4% | |||||||||||||||||||||||||
Segment Income | ||||||||||||||||||||||||||||
Performance Coatings | 858.0 | 1,058.6 | 1,157.0 | |||||||||||||||||||||||||
Industrial Coatings | 724.0 | 744.8 | 818.6 | |||||||||||||||||||||||||
Architectural Coatings - EMEA | 184.0 | 191.9 | 195.8 | |||||||||||||||||||||||||
Optical and Specialty Materials | 368.0 | 208.0 | 151.4 | |||||||||||||||||||||||||
Glass | 56.0 | 32.5 | 33.0 | |||||||||||||||||||||||||
Subtotal | 2,190.0 | 2,235.8 | 2,355.8 | |||||||||||||||||||||||||
Corporate and Unallocated | (243.0) | (240.0) | (240.0) | |||||||||||||||||||||||||
Total | 1,947.0 | 1,995.8 | 2,115.8 | |||||||||||||||||||||||||
Segment Income Margin, % | ||||||||||||||||||||||||||||
Performance Coatings | 14.6% | 16.5% | 17.5% | |||||||||||||||||||||||||
Industrial Coatings | 14.9% | 14.9% | 15.9% | |||||||||||||||||||||||||
Architectural Coatings - EMEA | 8.9% | 9.1% | 9.1% | |||||||||||||||||||||||||
Optical and Specialty Materials | 29.2% | 30.0% | 30.0% | |||||||||||||||||||||||||
Glass | 5.2% | 3.0% | 3.0% | |||||||||||||||||||||||||
Total | 14.5% | 14.6% | 15.2% | |||||||||||||||||||||||||
Income Statement | ||||||||||||||||||||||||||||
($ in millions) | ||||||||||||||||||||||||||||
2013 | 2014 | 2015 | ||||||||||||||||||||||||||
Revenues | 15,108.0 | 15,288.9 | 15,501.1 | |||||||||||||||||||||||||
% Growth | (0.6%) | 1.2% | 1.4% | |||||||||||||||||||||||||
Cash Operating Costs | 12,686.0 | 12,803.1 | 12,905.3 | |||||||||||||||||||||||||
EBITDA | 2,422.0 | 2,485.8 | 2,595.8 | |||||||||||||||||||||||||
% Margin | 16.0% | 16.3% | 16.7% | |||||||||||||||||||||||||
Total Depreciation and Amortization | 475.0 | 490.0 | 480.0 | |||||||||||||||||||||||||
EBIT | 1,947.0 | 1,995.8 | 2,115.8 | |||||||||||||||||||||||||
% Margin | 12.9% | 13.1% | 13.6% | |||||||||||||||||||||||||
Interest Expense | 153.0 | 144.8 | 144.8 | |||||||||||||||||||||||||
Interest Income | 0.0 | 5.8 | 5.1 | |||||||||||||||||||||||||
Other Income/(Expense) | (141.0) | 0.0 | 0.0 | |||||||||||||||||||||||||
EBT | 1,653.0 | 1,856.9 | 1,976.1 | |||||||||||||||||||||||||
Taxes | 333.0 | 464.2 | 494.0 | |||||||||||||||||||||||||
Tax Rate | 20.1% | 25.0% | 25.0% | |||||||||||||||||||||||||
Net Income | $ 1,320.0 | $ 1,392.6 | $ 1,482.1 | |||||||||||||||||||||||||
Minority Interest | 122.0 | 0.0 | 0.0 | |||||||||||||||||||||||||
Net Income to Common | $ 1,198.0 | $ 1,392.6 | $ 1,482.1 | |||||||||||||||||||||||||
% Margin | 7.9% | 9.1% | 9.6% | |||||||||||||||||||||||||
FD Shares Outstanding | 145.1 | 137.0 | 127.0 | |||||||||||||||||||||||||
FD EPS | $ 8.26 | $ 10.17 | $ 11.67 | |||||||||||||||||||||||||
Growth, % | 36.1% | 23.1% | 14.8% |
CATALYSTS
show sort by |
Are you sure you want to close this position PPG INDUSTRIES INC?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea PPG INDUSTRIES INC for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".