Valuation Akzo Nobel N.V.

Equities

Market Closed - Euronext Amsterdam Other stock markets 11:35:04 2025-06-13 am EDT			5-day change	1st Jan Change
58.08 ^EUR	-2.71%		-0.31%	+0.21%

Jun. 10	AKZO NOBEL NV : Jefferies is Neutral	ZD
Jun. 09	AKZO NOBEL NV : UBS sticks Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,933	17,600	11,098	12,764	9,898	9,926	-	-
Change	-	3.94%	-36.94%	15.01%	-22.45%	0.28%	-	-
Enterprise Value (EV) ¹	17,967	19,998	15,187	16,549	13,799	13,703	13,385	12,944
Change	-	11.31%	-24.06%	8.97%	-16.61%	-0.7%	-2.32%	-3.29%
P/E ratio	26.5x	21.6x	31.1x	28.9x	18.3x	16.2x	12.7x	11.2x
PBR	2.93x	3.29x	2.52x	2.95x	2.16x	2.06x	1.91x	1.73x
PEG	-	0.6x	-0.6x	1x	0.8x	1.2x	0.5x	0.8x
Capitalization / Revenue	1.99x	1.84x	1.02x	1.2x	0.92x	0.93x	0.91x	0.88x
EV / Revenue	2.11x	2.09x	1.4x	1.55x	1.29x	1.29x	1.22x	1.15x
EV / EBITDA	12.5x	13.9x	13.1x	11.6x	9.34x	9.04x	8.13x	7.4x
EV / EBIT	16.3x	18.3x	19.2x	15.4x	12.4x	11.7x	10.5x	9.43x
EV / FCF	18.7x	63.1x	-524x	19.7x	37.6x	21.1x	18.2x	14.4x
FCF Yield	5.35%	1.59%	-0.19%	5.08%	2.66%	4.73%	5.49%	6.92%
Dividend per Share ²	1.95	1.98	1.98	1.98	1.98	1.981	2.058	2.156
Rate of return	2.22%	2.05%	3.16%	2.65%	3.42%	3.41%	3.54%	3.71%
EPS ²	3.32	4.46	2.01	2.59	3.17	3.591	4.571	5.181
Distribution rate	58.7%	44.4%	98.5%	76.4%	62.5%	55.2%	45%	41.6%
Net sales ¹	8,530	9,587	10,846	10,668	10,711	10,651	10,946	11,254
EBITDA ¹	1,442	1,436	1,157	1,429	1,478	1,516	1,646	1,749
EBIT ¹	1,099	1,092	789	1,074	1,113	1,172	1,279	1,372
Net income ¹	630	829	352	442	542	596.2	750.7	849.8
Net Debt ¹	1,034	2,398	4,089	3,785	3,901	3,777	3,459	3,018
Reference price ²	87.86	96.50	62.56	74.82	57.96	58.08	58.08	58.08
Nbr of stocks (in thousands)	192,726	182,386	177,400	170,595	170,779	170,900	-	-
Announcement Date	2/17/21	2/9/22	2/8/23	2/7/24	1/28/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AKZO NOBEL N.V.	16.17x	1.29x	9.04x	3.41%	11.47B
THE SHERWIN-WILLIAMS COMPANY	30.5x	4x	19.83x	0.92%	84B
ASIAN PAINTS LIMITED	48.53x	5.84x	32.02x	1.25%	24.67B
PPG INDUSTRIES, INC.	14.75x	1.84x	10.19x	2.64%	24.13B
NIPPON PAINT HOLDINGS CO., LTD.	15.05x	1.88x	10.54x	1.48%	17.99B
RPM INTERNATIONAL INC.	20.86x	2.15x	13.78x	1.83%	13.88B
BERGER PAINTS INDIA LIMITED	58.07x	5.72x	36.11x	0.69%	7.72B
AXALTA COATING SYSTEMS LTD.	12.48x	1.66x	7.64x	-.--%	6.29B
SKSHU PAINT CO.,LTD.	34.69x	2.1x	20.03x	1.29%	3.54B
KANSAI PAINT CO., LTD.	9.58x	0.77x	5.61x	2.22%	2.43B
Average	26.07x	2.73x	16.48x	1.57%	19.61B
Weighted average by Cap.	28.22x	3.40x	18.34x	1.42%