任意の製品分析
許可いただいた場合、プライバシーに配慮した限定的な分析を使用し、どのリサーチ経路が有効かを把握します。広告トラッカーやセッション録画は使用しません。この選択は設定で変更できます。詳しくは プライバシーポリシー.
Bull: Accelerated growth from AI infrastructure and data center demand drives multi-year margin expansion, entirely eclipsing legacy hardware cyclicality.
Macro Cyclical Downturn: Macroeconomic slowdown and cyclical downturn in consumer devices heavily offset growth in industrial and AI solutions.
Flex is a mature compounder transitioning to higher-value end markets with reliable cash generation. While AI infrastructure drives a near-term earnings step-function, the current share price prices in a zero-risk super-bull scenario.
Flex is a mature compounder transitioning to higher-value end markets with reliable cash generation. While AI infrastructure drives a near-term earnings step-function, the current share price prices in a zero-risk super-bull scenario.
Switching costs in complex manufacturing
Scale within electronics manufacturing services (EMS)
Accelerated growth from AI infrastructure and data center demand driving multi-year margin expansion.
Fading the elevated near-term returns over a five-year period to explicitly account for legacy cyclical hardware risks and broader macro volatility.
Macroeconomic slowdown and cyclical downturn in consumer devices heavily offset any structural growth in higher-value industrial and cloud solutions.
Macroeconomic slowdown and cyclical downturn in consumer devices heavily offset growth in industrial and AI solutions.
Severe margin compression from input cost inflation and supply chain disruptions causing operating margins to contract below 5.5%.
投資判断を弱める5つの変化です。
A downward re-rating in forward earnings indicates slowing customer demand and contract volume reductions across electronics manufacturing programs, undermining operating leverage and depressing the company's valuation multiple.
現在:2.11 for the period ended 2025-03-31
警戒条件Forward internal estimate cross-checks drop below $6.50 per share across two consecutive quarters
Switching costs in complex manufacturing
Scale within electronics manufacturing services (EMS)
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($94.78). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $1.1B after capex $438.8M, with terminal value at 58.1% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Accelerated growth from AI infrastructure and data center demand drives multi-year margin expansion, entirely eclipsing legacy hardware cyclicality.
If NTM EPS hits $6.78 step-function expectation, monitor margin stability. If legacy cyclicality drags margins below 5.5%, expect multiple compression.
If NTM EPS hits $6.78 step-function expectation, monitor margin stability. If legacy cyclicality drags margins below 5.5%, expect multiple compression.
If NTM EPS hits $6.78 step-function expectation, monitor margin stability. If legacy cyclicality drags margins below 5.5%, expect multiple compression.
If NTM EPS hits $6.78 step-function expectation, monitor margin stability. If legacy cyclicality drags margins below 5.5%, expect multiple compression.
Warning level: Forward internal estimate cross-checks drop below $6.50 per share across two consecutive quarters. A downward re-rating in forward earnings indicates slowing customer demand and contract volume reductions across electronics manufacturing programs, undermining operating leverage and depressing the company's valuation multiple.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 25,813,000,000 |
|---|---|
| 売上原価 | 23,654,000,000 |
| 売上総利益 | 2,159,000,000 |
| 営業費用 | 974,000,000 |
| 営業利益 | 1,185,000,000 |
| 営業外項目および税金 | -347,000,000 |
| 純利益 | 838,000,000 |
| 総資産 | 18,381,000,000 |
|---|---|
| 現金 | 2,289,000,000 |
| 流動資産 | 12,841,000,000 |
| 負債合計 | 13,379,000,000 |
| 流動負債 | 9,850,000,000 |
| 株主資本 | 5,002,000,000 |
2026-05-20の分析で使用した時点財務データ。
| 期間 | 売上高 | EBITDA | 純利益 | 営業キャッシュフロー | フリーキャッシュフロー | 設備投資 | 減価償却費 | 株式報酬 | 自社株買い | 支払配当金 | 純有利子負債調達 | 投資キャッシュフロー | 財務キャッシュフロー | 期首現金 | 期末現金 | 現金および投資 | 総負債 | 営業利益率 | ROIC | WACC | ROIC−WACCスプレッド |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-03-31 | 246.3億 | 16.1億 | 9.4億 | 10.2億 | 5.8億 | 4.4億 | 4.8億 | 9100万 | 6.9億 | — | 4.8億 | — | — | — | — | 29.6億 | 47.5億 | 3.6% | — | — | — |
| 2023-03-31 | 285億 | 15.4億 | 7.9億 | 9.5億 | 3.2億 | 6.4億 | 5億 | 1.3億 | 3.4億 | — | -3.1億 | — | — | — | — | 31.6億 | 42億 | 3.6% | — | — | — |
| 2024-03-31 | 264.2億 | 14.1億 | 10.1億 | 13.3億 | 8億 | 5.3億 | 5.4億 | 1.5億 | 13億 | — | -4.1億 | — | — | — | — | 24.7億 | 37.5億 | 3.3% | — | — | — |
| 2025-03-31 | 258.1億 | 17.8億 | 8.4億 | 15.1億 | 10.7億 | 4.4億 | 5.4億 | 1.3億 | 12.6億 | — | 4.4億 | — | — | — | — | 22.9億 | 41.5億 | 4.6% | — | — | — |
FLEX trades at 19.4x forward earnings against a peer median of 21.2x; EV/EBITDA of 24.4x against a peer median of 19.7x; 6 peers.
Accelerated growth from AI infrastructure and data center demand driving multi-year margin expansion.
Cyclical downturn in legacy consumer devices offsetting industrial solution growth.
Normal capex phase with reinvestment rate at 43.16%.
Avoid initiating at current levels. Extreme valuation divergence warrants a strict sideline stance.
Liquidate existing positions on the current AI infrastructure exuberance as the $131.52 price implies zero execution risk.
Upside case depends on the report valuation range and named growth catalysts.
Forward earnings captures the +50% EPS growth step-function expected next year from AI, but trailing models penalize the business for legacy EMS cyclicality.
Sell. The market is pricing in a super-bull execution scenario (implied 24% 10-year growth) that ignores the cyclical realities of the legacy business. Our $94.78 fair value safely fades peak multiple exuberance.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
AI infrastructure super-cycle demand fades prematurely before legacy business units can fundamentally recover.
Substantial margin contraction reveals cost absorption issues, customer pricing concessions, and component inflation, eroding operating profitability and impairing return on invested capital across core manufacturing facilities.
現在:4.6% for the period ended 2025-03-31
警戒条件Falls below 3.5% over four consecutive quarters
Accelerating top-line revenue declines indicate that demand for cloud and AI server hardware is failing to offset cyclical weakness in consumer end-markets, leading to underutilized manufacturing lines and fixed-cost deleveraging.
現在:-2.3% for the period ended 2025-03-31
警戒条件Declines below -5.0% over two consecutive fiscal quarters
Cash conversion falling beneath net earnings indicates worsening working capital drag and delayed customer settlements, reducing free cash generation and constraining capital allocation flexibility for debt repayment and share repurchases.
現在:1.796 as of 2026-05-20
警戒条件Falls below 1.000 over a trailing twelve-month period
Compressed gross margins reflect excess component inventory write-downs and manufacturing inefficiencies, eroding unit profitability and demonstrating that supply chain disruptions are limiting conversion of product demand into operating earnings.
現在:8.4% for the period ended 2025-03-31
警戒条件Declines below 6.5% over two consecutive quarters
| Monitor the threat against the report checkpoints. |
This edition does not contain enough finite inputs to reproduce the lens calculation.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Forward earnings capture the AI step-function, but we apply a multi-stage fade over 5 years to respect legacy EMS cyclicality.
Warning level: Falls below 3.5% over four consecutive quarters. Substantial margin contraction reveals cost absorption issues, customer pricing concessions, and component inflation, eroding operating profitability and impairing return on invested capital across core manufacturing facilities.
Warning level: Declines below -5.0% over two consecutive fiscal quarters. Accelerating top-line revenue declines indicate that demand for cloud and AI server hardware is failing to offset cyclical weakness in consumer end-markets, leading to underutilized manufacturing lines and fixed-cost deleveraging.
Warning level: Falls below 1.000 over a trailing twelve-month period. Cash conversion falling beneath net earnings indicates worsening working capital drag and delayed customer settlements, reducing free cash generation and constraining capital allocation flexibility for debt repayment and share repurchases.
Warning level: Declines below 6.5% over two consecutive quarters. Compressed gross margins reflect excess component inventory write-downs and manufacturing inefficiencies, eroding unit profitability and demonstrating that supply chain disruptions are limiting conversion of product demand into operating earnings.
| マージン |
|---|
| FLEX | Flex Ltd. | $48.4B | 19.4x | 1.8x | 24.4x | — | — |
| GLW | Corning Incorporated | 41.6x | 9.3x | 41.0x | 16.7% | 15.7% | |
| APH | Amphenol Corporation | 21.2x | 5.7x | 19.7x | 36.8% | 27.3% | |
| TEL | TE Connectivity Ltd. | 15.5x | 3.1x | 13.1x | 22.7% | 20.3% | |
| JBL | Jabil Inc. | 22.9x | 1.1x | 15.9x | 59.7% | 4.7% | |
| NVDA | NVIDIA Corporation | 19.1x | 24.9x | 39.9x | 101.5% | 65.0% |
