Nippon Paint (4612) investor relations material

Deal rationale and strategic fit

• Bolt-on acquisition builds on established Southeast Asian distribution, brand recognition, supply capabilities and R&D to expand the decorative-paints footprint.

• Dulux, Maxilite and Aquatech broaden the brand and product portfolio, supporting wider customer choice and premium positioning.

• Greater reach across retail and project channels is intended to extend customer coverage and enable cross-selling through dealer networks.

Financial terms and conditions

• Definitive agreement signed Oct. 3, 2026, for USD 1.35bn (~JPY 216bn at USD/JPY 160), equivalent to ~16x 2026E EBITDA.

• 2026E revenue exceeds USD 330m, with an EBITDA margin of ~26%.

• Funding through bank borrowings and cash on hand, with no new shares planned; pro forma net debt/EBITDA is projected at ~2.8x at FY2026-end.

• EPS accretion expected from Year 1, including PPA-related D&A and acquisition interest; ROIC is expected to exceed WACC by Year 3.

Synergies and expected cost savings

• Annual run-rate synergies expected to be at least a high-single-digit percentage of sales.

• Cost levers include joint raw-material procurement, supplier consolidation, production-site and capacity optimization, logistics redesign, and efficiency in overlapping functions.

• Revenue opportunities include cross-selling, dealer-network expansion, improved product mix and new product launches.