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: AI/ML infrastructure build-out is a prolonged, multi-year supercycle.
AI Build-out Pause: Hyperscalers pause infrastructure investments, stalling revenue growth below 35%.
Lumentum is experiencing a transformative growth phase driven by surging demand for optical networking components in AI/ML data centers. Explosive near-term revenue growth is anticipated, though execution and eventual demand digestion remain key risks.
Lumentum is experiencing a transformative growth phase driven by surging demand for optical networking components in AI/ML data centers. Explosive near-term revenue growth is anticipated, though execution and eventual demand digestion remain key risks.
Intellectual Property
Switching Costs
Surging demand for optical networking components in AI/ML data centers.
Reduce based on peak-cycle valuation embedded in current pricing.
A rapid normalization of hyperscaler demand leading to severe inventory digestion and price compression, crushing the operating leverage needed to justify the 25x terminal multiple.
Hyperscaler demand normalizes faster than expected, leading to severe inventory digestion, price compression, and a failure to achieve required operating leverage.
Hyperscalers pause infrastructure investments, stalling revenue growth below 35%.
Inability to reach the projected 15% operating margins due to pricing pressure.
Legacy networking providers capture anticipated AI/ML infrastructure share.
投資判断を弱める5つの変化です。
Inability to sustain gross margin expansion during top-line growth indicates severe component pricing pressure or yield inefficiencies, preventing the manufacturing cost leverage required to return the business to structural operating profitability.
現在:Gross margin was 28.0% for the period ended 2025-06-30.
警戒条件Gross margin declines below 25.0% in any fiscal quarter.
Failing to turn operating income positive demonstrates that restructuring and product mix transitions are not yielding operational leverage, preventing multiple expansion and exposing the company to multiple compression relative to profitable optical peers.
現在:Operating margin was -11.7% for the period ended 2025-06-30.
警戒条件Operating margin remains below 0.0% across four consecutive fiscal quarters.
Persistent negative returns on capital show that substantial manufacturing transformation investments are failing to generate sufficient economic profits, raising liquidity risks and undermining assumptions of eventual high-margin capital recovery.
現在:ROIC was -3.2% as of the report's 2026-05-20 analysis date.
警戒条件ROIC falls below -5.0% over any trailing twelve-month period.
A sharp slowdown in sales growth confirms that optical transceiver demand from hyperscalers is undergoing inventory digestion or market share erosion, invalidating top-line expansion targets necessary to absorb heavy fixed overhead.
現在:Revenue growth was 21.0% for the period ended 2025-06-30.
警戒条件Year-over-year revenue growth declines below 10.0% in any fiscal quarter.
A collapse in cash flow generation relative to earnings reveals that working capital absorption and inventory accumulation are consuming liquidity, forcing balance sheet stress and signaling weak end-customer absorption of specialized optical components.
現在:Operating cash flow to net income was 4.876 as of the report's 2026-05-20 analysis date.
警戒条件Operating cash flow to ratio falls below 1.00x over any trailing twelve-month period.
Intellectual Property
Switching Costs
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 ($692.15). 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 $22.0M after capex $116.3M, with terminal value at 68.1% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
AI/ML infrastructure build-out is a prolonged, multi-year supercycle. Lumentum achieves rapid operating leverage, expanding margins beyond historical norms and capturing significant market share.
If Y1-Y2 revenue growth misses 85%, adjust fair value downside. If margins inflect past 15%, upward revision possible.
If Y1-Y2 revenue growth misses 85%, adjust fair value downside. If margins inflect past 15%, upward revision possible.
If Y1-Y2 revenue growth misses 85%, adjust fair value downside. If margins inflect past 15%, upward revision possible.
If Y1-Y2 revenue growth misses 85%, adjust fair value downside. If margins inflect past 15%, upward revision possible.
Warning level: Gross margin declines below 25.0% in any fiscal quarter. Inability to sustain gross margin expansion during top-line growth indicates severe component pricing pressure or yield inefficiencies, preventing the manufacturing cost leverage required to return the business to structural operating profitability.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 売上高 | 1,645,000,000 |
|---|---|
| 売上原価 | 1,185,100,000 |
| 売上総利益 | 459,900,000 |
| 営業費用 | 652,100,000 |
| 営業利益 | -192,200,000 |
| 営業外項目および税金 | 218,100,000 |
| 純利益 | 25,900,000 |
| 総資産 | 4,218,700,000 |
|---|---|
| 現金 | 520,700,000 |
| 流動資産 | 1,717,300,000 |
| 負債合計 | 3,084,000,000 |
| 流動負債 | 392,800,000 |
| 株主資本 | 1,134,700,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-06-30 | — | — | — | — | — | — | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — |
| 2022-06-30 | 17.1億 | 4.8億 | 2億 | 4.6億 | 3.7億 | 9120万 | 1.7億 | 1億 | 5.4億 | — | 8.5億 | — | — | — | — | 12.9億 | 19.4億 | 17.6% | — | — | — |
| 2023-06-30 | 17.7億 | 1.9億 | -1.3億 | 1.8億 | 5130万 | 1.3億 | 2.6億 | 1.5億 | 1.8億 | — | 4.6億 | — | — | — | — | 8.6億 | 28.7億 | -5.0% | — | — | — |
| 2024-06-30 | 13.6億 | -8160万 | -5.5億 | 2470万 | -1.1億 | 1.4億 | 2.9億 | 1.3億 | 0 | — | -3.2億 | — | — | — | — | 4.4億 | 25.6億 | -26.6% | — | — | — |
| 2025-06-30 | 16.5億 | 1.1億 | 2590万 | 1.3億 | -1億 | 2.3億 | 2.6億 | 1.8億 | 0 | — | 6840万 | — | — | — | — | 5.2億 | 26.1億 | -11.7% | — | — | — |
LITE trades at 47.6x forward earnings against a peer median of 19.1x; EV/EBITDA of 125.7x against a peer median of 21.4x; 6 peers.
Transformation build phase creating massive disparity between trailing cash flows and forward multiples.
Surging demand for optical networking components in AI/ML data centers.
Hyperscaler demand normalizes leading to severe inventory digestion.
Transformation build phase creating massive disparity between trailing cash flows and forward multiples.
Underweight due to extreme peak-cycle reliance and stretched valuation.
Reduce exposure at current $861 levels, reallocate to less cyclically exposed assets.
Reduce. The current $861 share price relies extraordinarily on outer-year terminal value and flawless near-term execution, leaving zero margin of safety.
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.
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.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Lumentum captures expected AI/ML demand, achieving projected revenue acceleration and margin expansion before normalizing to a standard infrastructure provider growth rate.
Warning level: Operating margin remains below 0.0% across four consecutive fiscal quarters. Failing to turn operating income positive demonstrates that restructuring and product mix transitions are not yielding operational leverage, preventing multiple expansion and exposing the company to multiple compression relative to profitable optical peers.
Warning level: ROIC falls below -5.0% over any trailing twelve-month period. Persistent negative returns on capital show that substantial manufacturing transformation investments are failing to generate sufficient economic profits, raising liquidity risks and undermining assumptions of eventual high-margin capital recovery.
Warning level: Year-over-year revenue growth declines below 10.0% in any fiscal quarter. A sharp slowdown in sales growth confirms that optical transceiver demand from hyperscalers is undergoing inventory digestion or market share erosion, invalidating top-line expansion targets necessary to absorb heavy fixed overhead.
Warning level: Operating cash flow to net income ratio falls below 1.00x over any trailing twelve-month period. A collapse in cash flow generation relative to earnings reveals that working capital absorption and inventory accumulation are consuming liquidity, forcing balance sheet stress and signaling weak end-customer absorption of specialized optical components.
| マージン |
|---|
| LITE | Lumentum Holdings Inc. | $67.0B | 47.6x | 26.9x | 125.7x | — | — |
| CSCO | Cisco Systems Inc. | 24.3x | 7.5x | 27.7x | 25.2% | 25.0% | |
| MSI | Motorola Solutions Inc. | 21.6x | 5.6x | 21.4x | 99.3% | 19.8% | |
| HPE | Hewlett Packard Enterprise Company | 12.0x | 1.2x | 12.3x | -0.5% | 7.6% | |
| ZBRA | Zebra Technologies Corporation | 12.0x | 2.1x | 14.1x | 11.8% | 15.0% | |
| NVDA | NVIDIA Corporation | 19.1x | 24.9x | 39.9x | 101.5% | 65.0% |
