Illumina, Inc. (ILMN)
POSITIVEファンダメンタル
70
株価
$225.16
時価総額
$33.71B
パート1 · 企業の価値
概要
Illumina makes the machines and chemical kits that read DNA: a lab buys a sequencer once, then keeps buying Illumina's proprietary reagents every time it runs a sample. Its instruments are used across research, clinical diagnostics and reproductive health to decode genetic material at a cost that has fallen by orders of magnitude since the company's founding, turning sequencing from a rare research tool into something clinics can order routinely.
収益の仕組み
The business follows a razor-and-blade model: instruments are a one-time, low-margin sale that puts an Illumina sequencer into a lab, while the consumable reagent kits a lab must keep buying to run each sample carry far higher margins and repeat every time. Because reagents are chemically matched to Illumina's own machines, a lab that has already bought the instrument keeps buying Illumina's consumables for as long as it keeps using it.
セグメント別売上高
The reagent kits a lab must repurchase every time it runs a sample, the recurring core of Illumina's revenue.
Instrument maintenance, extended support contracts and other smaller revenue streams that accompany the installed base of sequencers.
The one-time, lower-margin sale of sequencing machines that puts a new lab into Illumina's growing installed base.
競争優位性(moat)
スイッチングコスト · 狭いA lab that has installed an Illumina sequencer, validated its clinical or research protocols around it and trained staff on its software keeps buying Illumina's proprietary reagents rather than re-qualifying an entire workflow on a rival machine. That lock-in is weakening: newer entrants such as MGI, Element Biosciences and Ultima Genomics now offer sequencing at competitive cost, giving labs a real alternative when they next replace equipment.
需要を左右する要因
中程度の景気循環性Consumables revenue is fairly steady, since labs keep running existing sequencers regardless of the economic cycle, but instrument sales depend on research budgets, venture funding for biotech and hospital capital spending, all of which slow in a downturn. Demand also depends on regulatory and government funding decisions in specific countries, which can swing sharply and are outside Illumina's control.
主なリスク
- Competitive erosion of its installed base — Newer sequencing technologies from competitors such as MGI, Element Biosciences and Ultima Genomics now offer lower-cost alternatives, and a lab that switches instrument no longer needs Illumina's consumables.
- Dependence on research funding and biotech capital — A meaningful share of demand comes from academic, government and biotech research budgets; cuts to public science funding or a slowdown in biotech venture funding reduce instrument and consumable purchases.
- Government and geographic policy risk — Trade restrictions, tariffs and country-specific regulatory or reimbursement decisions have already affected sales in some markets, including China, and can change with little warning.
- Pricing pressure on consumables — As competing sequencing platforms mature, Illumina has had to defend its consumables pricing, and a sustained price war would erode the margin the razor-and-blade model depends on.
強気材料
Buyers argue that Illumina's enormous installed base of sequencers locks in years of high-margin consumables revenue almost regardless of which machine a lab buys next, and that falling sequencing costs keep expanding genetic testing into new clinical uses that did not exist a decade ago.
弱気材料
Sellers fear that lower-cost sequencing challengers are gaining real traction, that a lab switching instruments takes its recurring consumables revenue with it, and that research funding cuts or trade restrictions in key markets can hit demand for reasons that have nothing to do with Illumina's own execution.
Written by the editors, published on 2026年8月18日
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
貸借対照表と流動性
売上高
$4.34B
2025/12/28に終了した会計年度
純利益
$850M
2025/12/28に終了した会計年度
フリーキャッシュフロー
$931M
自己資本合計
$2.72B
負債合計
$3.92B
流動比率
1.80
利払い倍率
7.99
負債/EBITDA
2.35
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$141.94
現在株価
$225.16
安全マージン
-58.6%
適正価値レンジ
$92.26 - $191.61
推定方法
バリュエーション指標
P/E レシオ
40.96
ROE
31.2%
P/B レシオ
11.88
P/FCF
36.20
粗利益率
66.1%
ROIC
12.6%
収益性レーダー
Value Creation (Economic Moat)
ROIC
12.6%
WACC
11.8%
ROIC − WACC
+0.8 pp
ROIC is roughly in line with the cost of capital — the company is barely covering its capital cost.
ファンダメンタル分析基準
合格(20)
- EPS shows upward trend
- EPS CAGR 18.60%
- Price CAGR 5.83%
- ROIC 12.6%
- Gross Margin 66.1%
- Debt/Equity ratio
- Operating Margin 18.6%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 31.1%
- Revenue Growth 5Y 6.0%
- Analyst Consensus 61% Buy
- Earnings Surprise avg 7.8%
- Earnings Quality (OCF/NI) 1.33
- Share Dilution -1.9%
- Piotroski F-Score 8/9
不合格(6)
- P/FCF 36.20
- P/B Ratio 11.88
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- PEG Ratio 8.23
データなし(2)
- Dividend Payout NaN%
- Net Margin Trend (invalid data)
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Jacob Thaysen Ph.D. | CEO & Director | 50 |
| Mr. Ankur Dhingra CPA | Chief Financial Officer | 49 |
| Mr. Kevin Carl Pegels | Chief of Global Operations | 57 |
| Dr. Steven Barnard Ph.D. | Chief Technology Officer | 64 |
| Stephanie Campos | President | - |
| Mr. Scott Ericksen | VP & Chief Accounting Officer | 52 |
| Mr. Mark Field | Chief Information Officer | 54 |
| Mr. Conor Noel McNamara C.F.A. | VP of Investor Relations | - |
| Ms. Julie Ann Coletti J.D. | Chief Legal Officer | 57 |
| Mr. Jakob Wedel | Chief Strategy & Corporate Development Officer | 53 |
監査リスク
2
取締役会リスク
1
報酬リスク
6
株主権利リスク
2
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
Latest News
Recent headlines for ILMN, sourced from Markets Gazette.