| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $330.29 now vs $56.39 five years ago (+486%); an EMS re-rated on AI data center + buyback. |
| Business Model | Global contract manufacturer — AI data center (Intelligent Infrastructure), Auto/Health/Renewable (Regulated), Consumer (Connected Living); asset-light. |
| Competitive Moat | NARROW Thin-margin EMS; asset-light + AI mix help, but customers own the IP. |
| Past 5-YR Drivers | The AI-datacenter pivot, the Mobility divestiture, margin expansion, and a huge buyback. |
| Recent Stock Move | $330.29, off a ~$386 June peak; +171% over two years. |
| Revenue Trend | ACCELERATING YoY revenue growth 11.8%→18.8% (Q3'26→Q4'26E). |
| Margin Trend | EXPANDING Margin 5.8%→6.8% (Q3'26→Q4'26E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ +4.6%→+7.5% (Q3'26→Q4'26E). |
| Key Opportunities | AI data center ($13.6B, ~50%), margin inflection + asset-light cash, and the buyback. |
| Key Risks | Thin-margin low-moat core, rising customer concentration + AI durability, and a rich multiple. |
| Catalysts | FY2027 guide (September), 3rd-hyperscaler ramp, and margin to 6%+. |
| P/E(ttm) Valuation | 26x — re-rated from single digits; rich for an EMS but cheaper than some AI peers. |
| Segment | FY2025 Revenue | % · Growth · Margin | Key Details |
|---|---|---|---|
| Intelligent Infrastructure | $12.3B | 41% · +34% · 5.4% | Cloud/data center + AI + capital equipment + networking — the growth engine. |
| Regulated Industries | $11.9B | 40% · −3% · 5.4% | Automotive, healthcare, renewable/energy (longer-cycle). |
| Connected Living & Digital Commerce | $5.6B | 19% · −25% · 5.6% | Consumer + digital commerce (the Mobility exit cut this). |
| Total | $29.8B | +3% | Core OM 5.4%; core EPS $9.75; adjusted FCF $1.3B. |
Components, silicon (GPUs, HBM), memory, PCBs, optics
Power (Hanley) + liquid cooling (Mikros) tech
~100 global manufacturing sites
Design & engineering teams
Intelligent Infrastructure (AI data center)
+ Regulated (auto/health/renewable) + Connected Living
Asset-light: capex just 1.5–2% of revenue
~6% core margin
Hyperscalers (3, incl. a 16% anchor), neoclouds
Auto, healthcare, renewable OEMs
Consumer & digital-commerce brands
Top 5 = 36% of sales
| USD | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26 | Q3'26 | Q4'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | May 2024 | Aug 2024 | Nov 2024 | Feb 2025 | May 2025 | Aug 2025 | Nov 2025 | Feb 2026 | May 2026 | Aug 2026 |
| Stock | $108.39 | $121.99 | $143.44 | $135.75 | $217.09 | $214.31 | $231.44 | $247.42 | $385.50 | $330.29 |
| Stock QoQ | -19% | 13% | 18% | -5% | 60% | -1% | 8% | 7% | 56% | -14% |
| Rev YoY | -20% | -18% | -17% | -1% | 16% | 18% | 19% | 23% | 12% | 19% |
| OM% | 5% | 6% | 5% | 5% | 5% | 6% | 5% | 5% | 6% | 7% |
| R40 | -15% | -12% | -12% | 4% | 21% | 25% | 24% | 28% | 18% | 26% |
| TTM OP | $1,664M | $1,588M | $1,436M | $1,432M | $1,502M | $1,620M | $1,727M | $1,829M | $1,913M | $2,057M |
| TTM OP QoQ | -3% | -5% | -10% | 0% | 5% | 8% | 7% | 6% | 5% | 8% |
| FCF/OP | 62% | 59% | 69% | 88% | 77% | 72% | 69% | 70% | 68% | 65% |
| Debt/EBITDA | 1.5x | 1.5x | 1.7x | 1.6x | 1.6x | 1.5x | 1.4x | 1.7x | 1.5x | 1.5x |
| P/E | 12x | 14x | 17x | 16x | 24x | 22x | 21x | 21x | 32x | 26x |
| Q1'22 | Q2'22 | 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 | Q4'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nov21 | Feb22 | May22 | Aug22 | Nov22 | Feb23 | May23 | Aug23 | Nov23 | Feb24 | May24 | Aug24 | Nov24 | Feb25 | May25 | Aug25 | Nov25 | Feb26 | May26 | Aug26 | |
| R40 > 40% | ||||||||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||
| TTM OP QoQ > 10% | ||||||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||||
| TTM FCF/OP > 60% | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ❌ | ✅ | ❌ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 2 | 3 | 3 | 3 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 4 | 4 | 2 | 3 | 2 | 4 |
| Stock QoQ | +23% | -14% | -14% | +14% | +16% | +27% | +24% | +18% | +0% | +5% | -19% | +13% | +18% | -5% | +60% | -1% | +8% | +7% | +56% | -14% |
| P/E ttm | 11x | 9x | 7x | 7x | 8x | 10x | 12x | 14x | 14x | 15x | 12x | 14x | 17x | 16x | 24x | 22x | 21x | 21x | 32x | 26x |