| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $135.80 now vs $13.57 five years ago (+901%, ~10×); an EMS re-rated on AI-datacenter power. |
| Business Model | Global contract manufacturer — Communications/Lifestyle (ITS), Industrial/Auto/Health (RMS), + AI-datacenter power/cooling (CPI, spinning off). |
| Competitive Moat | NARROW Thin-margin EMS core; the CPI power/cooling business is differentiated but being spun out. |
| Past 5-YR Drivers | Data-center/power (CPI) growth, the Nextracker spin, portfolio upgrade, and an aggressive buyback. |
| Recent Stock Move | $135.80, roughly doubled in 2026 on CPI growth + the spin announcement; +305% over two years. |
| Revenue Trend | Slight Up YoY revenue growth 16.9%→16.9% (Q4'26→Q1'27E). |
| Margin Trend | Slight Down Margin 6.7%→6.5% (Q4'26→Q1'27E). |
| TTM OP Trajectory | Slight Down TTM OP QoQ +6.3%→+5.9% (Q4'26→Q1'27E). |
| Key Opportunities | Data-center power (CPI +65–75%), the spin-off value-unlock, and margin + buyback. |
| Key Risks | Rich ~36× valuation, thin margins + CPI dilution + a capex surge, and a cyclical core. |
| Catalysts | The CPI spin (early 2027), FY2027 delivery, and Investor Day (fall 2026). |
| P/E(ttm) Valuation | 36x — re-rated from single digits; prices the spin + AI growth optimistically. |
| Segment | FY2026 Revenue | % · Growth · Margin | Key Details |
|---|---|---|---|
| ITS (Integrated Technology) | $11.1B | 40% · −2% · 5.4% | Communications/networking (+6%) + Lifestyle (−9%, consumer soft). |
| RMS (Regulated Manufacturing) | $10.2B | 36% · +5% · 6.0% | Industrial + Automotive + Healthcare (longer-cycle, regulated). |
| CPI (Cloud & Power) | $6.6B | 24% · +38% · 9.2% | AI-datacenter Power (+61%) + Cloud & Cooling (+29%) — the spin candidate. |
| Total | $27.9B | +8% | Adj. OM 6.3% (record); adj. EPS $3.30 (+25%); FCF $1.1B. |
Components, memory, power/electrical parts
Critical-power + cooling tech (Anord Mardix, Crown, JetCool)
Global factory network (100+ sites)
Design & engineering teams
Contract manufacturing (ITS + RMS)
+ CPI: AI-datacenter power / cooling / compute
(CPI spinning off Q1 2027)
~6–7% adjusted margin
Hyperscalers (Google, Amazon), colos, utilities
Auto, industrial, healthcare OEMs
Communications & consumer brands
Top 10 = 45% of sales; none >10%
| USD | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27E | Q2'27E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
| Stock | $29.49 | $33.56 | $38.63 | $33.18 | $49.89 | $57.55 | $61.67 | $60.57 | $162.10 | $135.80 |
| Stock QoQ | 3% | 14% | 15% | -14% | 50% | 15% | 7% | -2% | 168% | -16% |
| Rev YoY | -8% | -6% | 2% | 4% | 4% | 4% | 8% | 17% | 17% | 18% |
| OM% | 5% | 5% | 6% | 6% | 6% | 6% | 7% | 7% | 6% | 7% |
| R40 | -4% | 0% | 8% | 10% | 10% | 10% | 14% | 24% | 23% | 25% |
| TTM OP | $1,555M | $1,474M | $1,396M | $1,459M | $1,548M | $1,599M | $1,660M | $1,764M | $1,867M | $2,003M |
| TTM OP QoQ | -4% | -5% | -5% | 5% | 6% | 3% | 4% | 6% | 6% | 7% |
| FCF/OP | 77% | 82% | 97% | 73% | 71% | 74% | 70% | 60% | 57% | 53% |
| Debt/EBITDA | 1.8x | 2.1x | 2.1x | 2.1x | 2.0x | 2.0x | 2.2x | 1.9x | 1.9x | 1.9x |
| P/E | 11x | 13x | 15x | 12x | 17x | 19x | 20x | 18x | 46x | 36x |
| Q3'22 | Q4'22 | Q1'23 | Q2'23 | Q3'23 | Q4'23 | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26 | Q1'27E | Q2'27E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 | Sep26 | |
| R40 > 40% | ||||||||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM OP QoQ > 10% | ||||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||
| TTM FCF/OP > 60% | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ❌ | ❌ | ❌ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 1 | 2 | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 1 | 3 | 3 | 3 | 4 | 3 | 2 | 3 | 3 | 1 | 3 |
| Stock QoQ | +2% | -6% | -16% | +15% | +27% | +4% | +23% | -1% | +13% | +25% | +3% | +14% | +15% | -14% | +50% | +15% | +7% | -2% | +168% | -16% |
| P/E ttm | 7x | 6x | 5x | 6x | 7x | 7x | 8x | 8x | 9x | 11x | 11x | 13x | 15x | 12x | 17x | 19x | 20x | 18x | 46x | 36x |