Arista Networks Inc (ANET)
適正価値ファンダメンタル
72
株価
$204.55
時価総額
$258.45B
パート1 · 企業の価値
概要
Arista Networks builds the high-speed Ethernet switching and routing equipment that moves data inside data centers, AI compute clusters, campus networks and wide-area networks. Its distinguishing feature is software: every box runs the same operating system, EOS, and is managed through the CloudVision platform, so a customer configures and automates one consistent environment rather than a patchwork of devices. Its largest buyers are the hyperscale cloud and AI operators — Microsoft and Meta Platforms are named in the filing — alongside enterprises, financial institutions and service providers. For the fiscal year ended 31 December 2025 the company reported total revenue of $9.006 billion, up 28.6% on 2024.
収益の仕組み
Arista sells hardware platforms with the EOS software included, and then sells support and subscriptions on top of the installed base. In fiscal 2025 product revenue was $7.577 billion and service revenue $1.429 billion out of $9.006 billion of total revenue, so the great majority of the money still arrives as equipment shipments, with a smaller but faster-growing recurring stream from post-contract support (the A-Care programme), software subscriptions and CloudVision. Sales go both directly to the largest cloud customers and through distributors and resellers. Because equipment revenue depends on when customers deploy new capacity, results are lumpy: the filing warns that revenue and growth rates are volatile and that quarterly results vary significantly from period to period.
競争優位性(moat)
スイッチングコスト · 狭いThe durable advantage is the software layer, not the hardware. A network built on EOS and managed through CloudVision carries the customer's automation scripts, configurations and operational habits; replacing it means re-doing that work, which discourages switching once a fleet is in place, and the service revenue that renews on the installed base is evidence of that stickiness. The limits are real: the filing discloses that key components come from sole or limited sources of supply — the merchant silicon Arista designs around is bought, not owned — and that the company faces intense competition and industry consolidation, while a handful of customers with heavy purchasing power negotiate pricing discounts that press on gross margin.
需要を左右する要因
景気循環型Demand follows the capital-spending cycles of a small number of very large buyers plus enterprise IT budgets. When cloud and AI operators build out new capacity, orders arrive in large blocks; when a deployment phase ends or budgets tighten, the same customers can pause. Arista itself warns that revenue and growth rates are volatile, that quarterly results have fluctuated and are difficult to estimate because of the concentrated customer base, and that reduced information technology spending is a risk. Service revenue on the installed base is steadier, but it is the smaller part of the business.
主なリスク
- Key components come from sole or limited sources — The company discloses that some key components in its products come from sole or limited sources of supply, including merchant silicon. A disruption, allocation shortfall or price increase at one of these suppliers can hold up shipments, and Arista has no second source to fall back on quickly.
- A few customers account for a large share of revenue — Arista expects large purchases by a limited number of customers to continue to represent a substantial portion of its revenue. Their order timing follows their own deployment cycles, so revenue can swing sharply, and the discounts these buyers negotiate weigh on gross margin.
- Tariffs and trade countermeasures — The filing cites escalated or escalating U.S. tariffs and the countermeasures and retaliatory actions taken by other countries as a risk. Arista manufactures internationally, so duties can raise input costs or complicate the movement of goods.
- Weak economy and reduced IT spending — Adverse or continuing uncertain economic conditions, and reduced information technology spending, are disclosed as a risk. Networking equipment is a capital purchase customers can postpone when budgets tighten.
- Volatile revenue and variable gross margins — The company states that its revenue and revenue growth rates are volatile, that gross margins are expected to vary over time, and that results of operations may vary significantly from period to period — so a single strong or weak quarter says little about the trend.
- A fast-moving market and intense competition — Arista discloses that the networking market is rapidly evolving, that it faces intense competition and industry consolidation, and that failure to successfully carry out new product and service offerings would hurt it. Its position depends on staying ahead of larger and better-capitalised rivals.
- Intellectual property claims — The filing lists exposure to third-party infringement claims and patent litigation. Disputes of this kind are expensive to defend and, in the worst case, can force design changes or licensing payments.
- Cybersecurity and product vulnerabilities — Data breaches, vulnerabilities found in the products themselves and supply-chain security threats are disclosed risks. For a vendor whose equipment sits at the heart of customers' networks, a security failure is also a reputational one.
顧客集中度
主要顧客が売上高の42%を占める
In fiscal 2025 two customers each exceeded 10% of total revenue: Microsoft at 26% and Meta Platforms at 16%, together 42%. The weight of these two has moved around year to year — the filing shows 21% and 18% in an earlier period — because it tracks their own deployment timing. The company states it expects large purchases by a limited number of customers to keep representing a substantial portion of revenue, and that the discounts granted to them affect gross margins.
強気材料
Buyers argue that Arista is the preferred supplier of the networks being built for AI and cloud computing, and that fiscal 2025 revenue of $9.006 billion — up 28.6% — with a 64.1% GAAP gross margin and $3.511 billion of GAAP net income shows it can grow fast without discounting its way there. They point to the single operating system across the whole product line as the thing competitors cannot easily copy, to the service revenue that renews on a widening installed base, and to the company's move beyond the data centre into campus and wide-area networking as evidence the addressable market keeps widening.
弱気材料
Sellers fear the concentration: two customers were 42% of fiscal 2025 revenue, and a pause in either one's build-out would be felt immediately, while the discounts those buyers negotiate press on gross margin — the company itself says results are volatile and hard to estimate for exactly this reason. They also point to the dependence on sole or limited sources for key components, to tariffs and trade countermeasures raising costs, and to the possibility that customers designing their own networking silicon, or larger rivals in a consolidating industry, erode the position Arista holds today.
Generated on 2026年9月17日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月17日 with claude-haiku-4-5 — shared with all users
Cisco is the incumbent Arista's own 10-K names first, selling directly against Arista's data center and campus Ethernet switches to the same cloud providers, enterprises and service providers.
NVIDIA sells Spectrum Ethernet and InfiniBand switching for AI clusters, competing for the same AI back-end networking budgets that drive Arista's growth.
After absorbing Juniper Networks, HPE offers a full data center and campus networking portfolio and bids against Arista for the same enterprise and service provider accounts.
Dell sells PowerSwitch data center switches, often paired with open network operating systems, to the same enterprise and cloud buyers Arista targets.
Extreme Networks competes mainly in campus and enterprise switching and wireless, the segment Arista has been pushing into beyond the data center.
Huawei's CloudEngine switches compete for the same data center networking customers, above all in China, Asia and other markets where Arista is largely absent.
貸借対照表と流動性
売上高
$10.54B
直近12か月(2026/6/30まで)
純利益
$4.04B
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$4.25B
自己資本合計
$12.37B
負債合計
$7.08B
流動比率
2.96
利払い倍率
-
負債/EBITDA
0.00
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
$194.53
現在株価
$204.55
安全マージン
-5.2%
適正価値レンジ
$154.43 - $234.63
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
64.43
ROE
28.4%
P/B レシオ
17.35
P/FCF
49.81
粗利益率
63.0%
ROIC
21.3%
収益性レーダー
価値創造(経済的モート)
ROIC
21.3%
WACC
13.2%
ROIC − WACC
+8.0 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(20)
- EPS shows upward trend
- EPS CAGR 16.21%
- Price CAGR 41.86%
- ROIC 21.3%
- Gross Margin 63.0%
- Debt/Equity ratio
- Operating Margin 43.1%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- ROE 30.8%
- Revenue Growth 5Y 31.2%
- Analyst Consensus 94% Buy
- Earnings Surprise avg 7.0%
- PEG Ratio 1.58
- Earnings Quality (OCF/NI) 1.31
- Share Dilution -0.2%
不合格(6)
- P/FCF 49.81
- P/B Ratio 17.35
- Price below Graham Number
- DCF valuation (Overvalued)
- Net Margin Trend 38.4% vs 40.9%
- Piotroski F-Score 4/9
データなし(2)
- Dividend Payout NaN%
- Interest Coverage
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
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
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Ms. Jayshree V. Ullal | CEO & Chairperson | 64 |
| Mr. Kenneth Duda Ph.D. | Co-Founder, President, CTO & Director | 53 |
| Mr. Todd Nightingale | President & COO | 45 |
| Ms. Chantelle Y. Breithaupt | Senior VP & CFO | 53 |
| Dr. Andreas B. Bechtolsheim Ph.D. | Co-Founder & Chief Architect | 70 |
| Mr. Sean Christofferson | VP & General Counsel | - |
| Mr. Mark Foss | Senior Vice President of Global Operations & Marketing | - |
| Mr. Christopher Schmidt | Chief Sales Officer | - |
| Ms. Isabelle Bertin-Bailly | Group Vice President of Worldwide Human Resources & Operations | - |
| Mr. Hugh Holbrook | Chief Development Officer | - |
監査リスク
1
取締役会リスク
10
報酬リスク
10
株主権利リスク
10
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。
業績推移
via SEC EDGAR
Latest News
Recent headlines for ANET, sourced from Markets Gazette.
- 5/15/2026POSITIVEHere's How Much $1000 Invested In Arista Networks 10 Years Ago Would Be Worth Today
An investment of $1000 in Arista Networks (ANET) a decade ago would have grown to approximately $15,000 today, representing a staggering 1400% return. This performance significantly outpaces the broader market, highlighting the company's substantial growth and market leadership in high-speed networking solutions for data centers and cloud computing. Investors who held ANET through this period have benefited immensely from its innovation in Ethernet switching and its strategic positioning in the rapidly expanding AI infrastructure market.
- 5/5/2026NEUTRALFull Transcript: Arista Networks Q1 2026 Earnings Call
Arista Networks Inc. held its Q1 2026 earnings call on May 5, 2026. The transcript details discussions on financial performance, strategic initiatives, and future outlook. While specific financial figures and forward-looking statements were presented, the provided information is a transcript of the call itself, not a summary of its outcomes or market reactions. Investors should review the full transcript for detailed insights into the company's operational performance, competitive positioning, and management's guidance. The call likely covered topics such as revenue growth, product development, and market trends impacting the networking industry.
- 4/9/2026POSITIVE$100 Invested In Arista Networks 5 Years Ago Would Be Worth This Much Today
An investment of $100 in Arista Networks five years ago would have yielded a significant return, underscoring the company's strong performance and growth trajectory. While specific figures are not provided in the title, such a statement implies substantial capital appreciation, likely driven by robust revenue growth, market share gains in the networking hardware sector, and successful product innovation. Investors who held ANET stock would have benefited from the company's ability to capitalize on increasing demand for high-speed networking solutions, particularly in data centers and cloud computing environments. This historical performance suggests a positive outlook for the company's future prospects.
- 4/7/2026POSITIVEArista Networks To Rally Around 43%? Here Are 10 Top Analyst Forecasts For Tuesday
Arista Networks Inc. is poised for a potential 43% rally, according to ten top analyst forecasts for Tuesday. While specific details of the analyst ratings were not disclosed in the provided snippet, the consensus among Wall Street analysts indicates a significantly positive outlook for the company. This collective bullish sentiment suggests that analysts have identified strong fundamental drivers or favorable market conditions that could propel Arista Networks' stock higher. Investors should monitor Arista Networks for potential upward price movement based on these updated analyst expectations.
- 3/23/2026POSITIVEHere's How Much $100 Invested In Arista Networks 10 Years Ago Would Be Worth Today
An investment of $100 in Arista Networks (ANET) a decade ago would have yielded a substantial return, illustrating the company's impressive growth trajectory. While specific figures for the 10-year period are not detailed in this snippet, the premise highlights Arista's consistent performance and market expansion in the networking solutions sector. Investors who held ANET stock over the past ten years have likely benefited from significant capital appreciation, driven by strong demand for high-speed networking hardware and software, particularly within data centers and cloud environments. This historical performance underscores Arista's strategic positioning and execution.
- 2/26/2026POSITIVEShould You Buy Arista Networks Before Its Next Earnings Report?
Markets Gazette highlights Arista Networks, a key player in AI infrastructure, suggesting it might be an overlooked stock with significant growth potential. Analysts are examining whether the company, currently trading below its perceived value, could quietly power its way towards $200 per share. The upcoming earnings report will be crucial in confirming these expectations and providing clarity on its growth trajectory within the artificial intelligence sector. Investors are advised to closely monitor the results to assess the validity of this bullish outlook and its impact on the stock's valuation.
- 2/26/2026POSITIVE1 Underrated Artificial Intelligence (AI) Stock to Buy Before It Jumps 33%, According to Wall Street
Arista Networks, a pivotal player in high-performance networking, is highlighted by Wall Street as an underrated AI stock poised for substantial growth. Analysts project a potential jump of 33%, fueled by the company's bright prospects in artificial intelligence. Despite potentially being overlooked previously, Arista's networking solutions are critical for AI infrastructure, strategically positioning it to capitalize on the sector's expansion. Investors should view Arista as a compelling buying opportunity before the market fully recognizes its intrinsic value and its increasing role within the broader technology ecosystem.
via Markets Gazette