Insight Enterprises, Inc. (NSIT)
適正価値ファンダメンタル
68
株価
$160.89
時価総額
$4.59B
パート1 · 企業の価値
概要
Insight Enterprises is a US-based IT solutions integrator: it buys hardware, software and cloud subscriptions from manufacturers and publishers and resells them to businesses, governments, schools and healthcare organisations, wrapping them in its own services — architecture and design, deployment, managed services, cybersecurity, data and AI work, and application development. It is not a manufacturer and owns almost no intellectual property in what it sells; its role is to specify, procure, configure, deliver and then operate technology for clients who do not want to assemble it themselves. The five solution areas it organises around are hybrid multicloud, cybersecurity, data and AI, digital workplace and devices, and intelligent applications. In fiscal 2025 the group reported net sales of about $8.2 billion, down 5% year over year, and employed 14,505 people across North America, EMEA and APAC.
収益の仕組み
Two distinct engines sit inside one income statement. The first is resale: Insight sells partners' hardware and software at a small markup, and in fiscal 2025 products were 79% of net sales but only 41% of gross profit — high volume, thin margin. The second is services, 21% of net sales but 59% of gross profit, sold as project fees, managed-service contracts and cloud subscriptions. A large part of the economics does not appear in net sales at all: Insight earns rebates, marketing funds and purchasing incentives from manufacturers and publishers, and the company itself warns that these arrangements are largely uncontracted and 'easily terminable', with recent changes in cloud incentives having already hit results. The strategic direction is to keep shifting weight from the resale engine to the services engine — services have risen from 17% of net sales in 2023 to 19% in 2024 to 21% in 2025, and from 54% to 59% of gross profit over the same period.
セグメント別売上高
The United States and Canada, the historical core of the business and where most of the services organisation sits (11,017 of 14,505 teammates). It sells the full range — hardware, software and services — to commercial, public sector, education and healthcare clients.
Europe, the Middle East and Africa, served by 2,759 teammates. The mix here leans more towards software and less towards hardware than in North America: within the segment, software net sales exceeded hardware net sales in fiscal 2025.
Asia-Pacific, the smallest segment, with 729 teammates. It is the most services- and software-weighted of the three: hardware is a minor part of its net sales.
競争優位性(moat)
規模の経済 · 狭いWhat Insight has is purchasing scale and installed-base position, not a product nobody else can copy. With roughly $8.2 billion of net sales it buys enough volume to sit in the top partner tiers — Microsoft alone was about 32% of its aggregate purchases in fiscal 2025 — which earns rebate and incentive terms a smaller reseller cannot match, and its services contracts and managed-service engagements make it awkward for a client to swap suppliers mid-programme. The limits are real and the company states them itself: pricing competition is aggressive and it expects pricing pressure to continue, and the partner arrangements that produce much of its profit are largely uncontracted and easily terminable — a change in Microsoft's cloud incentive structure has already moved its results. That is why the advantage is best read as narrow rather than wide: it makes Insight hard to displace at the margin, not hard to compete with.
需要を左右する要因
中程度の景気循環性Demand follows corporate IT budgets, which are discretionary at the margin and lumpy in timing. The hardware side behaves the most cyclically: device and datacentre refreshes get pulled forward or pushed out with the economy, and fiscal 2025 net sales fell 5% year over year. Underneath that, software renewals, cloud subscriptions and managed-service contracts recur more steadily, which is part of why the company keeps shifting mix towards services. Public sector demand runs on a separate clock — government budget cycles, spending policies and shutdowns — and structural programmes such as cloud migration, cybersecurity and AI deployment can keep spending going even when device demand is soft. Net: it moves with the cycle, but a recurring software and services base dampens the swing.
主なリスク
- Partner incentives can be cut without notice — Insight receives substantial incentives from manufacturers and publishers — rebates, marketing funds, purchasing incentives — and says many of these arrangements are easily terminable and not governed by long-term contracts. It cites recent changes in incentives for cloud-based solutions as having already impacted its results, and warns that elimination of or significant reductions in partner funding could have a material adverse effect.
- Aggressive price competition — The company describes the IT hardware, software and services industry as intensely competitive and pricing competition as aggressive, and expects pricing pressure to continue. It states it may be unable to offset the effect of price reductions with more clients, higher net sales, cost reductions or higher services sales.
- Reliance on partners for product availability — Insight does not manufacture what it sells and depends on its partners for product supply and for competitive products. Supply chain disruption and product availability are disclosed risks, and on hardware the company may face lower sales and write-downs of obsolete inventory.
- Keeping pace with technology, including AI — The company flags its ability to keep pace with rapidly evolving technological advances, explicitly including generative and agentic artificial intelligence, as a risk. It separately discloses potential liability and competitive risk arising from the development, adoption and use of generative and agentic AI.
- Client IT spending depends on the economy and on public budgets — General economic and political conditions affect client IT spending. For public sector clients the company adds government spending policies, government shutdowns, budget priorities and revenue levels, and warns an adverse change could cause those clients to reduce purchases or terminate or not renew their contracts.
- People: key personnel, technical skills and a CEO transition — The company discloses dependence on certain key personnel and its ability to attract, train and retain skilled teammates, and specifically names its ability to attract a new Chief Executive Officer and to manage the business during that transition.
- Service quality and delivery execution — Failure to provide high quality services is a disclosed risk, as is reliance on independent shipping companies to deliver products, and disruption of the company's own IT systems and networks, including cyberattacks and data breaches.
- International operations — Roughly a fifth of net sales come from outside North America, and the company discloses risks from international operations, including geopolitical conditions, alongside risks from natural disasters affecting its primary facilities and from intellectual property infringement claims.
顧客集中度
The 10-K does not disclose a client concentration figure — there is no statement that any single client accounted for a given percentage of consolidated net sales, and no breakdown of the largest customers. What the filing does quantify is concentration on the other side of the business, among suppliers: Microsoft products were about 17% of consolidated net sales and the top five manufacturers and publishers (Microsoft, Dell, Cisco, HP, Lenovo) about 50%, while on the purchasing side Microsoft was roughly 32% of aggregate purchases, distributor TD Synnex about 12%, and the top five partners about 63%. For a beginner the practical reading is that the customer base is not disclosed as concentrated, but the supply and incentive base demonstrably is — and that is where the filing's own warnings are pointed.
強気材料
Buyers argue that the mix shift is the whole story: services went from 17% of net sales in 2023 to 21% in 2025 and now produce 59% of gross profit, so the company is earning more from work it performs itself and less from moving boxes, and each point of that shift raises the quality of the earnings even when headline net sales fall. They point out that net sales declining 5% in fiscal 2025 while services gross profit share rose is exactly what a deliberate transition looks like, not a deterioration. They argue Insight's scale — roughly $8.2 billion of net sales, top-tier standing with Microsoft, Dell, Cisco, HP and Lenovo — lets it win partner economics and enterprise mandates that mid-sized resellers cannot, and that the five solution areas it has organised around (hybrid multicloud, cybersecurity, data and AI, digital workplace, intelligent applications) are where client budgets are structurally growing. They also argue that a 14,505-person delivery organisation with embedded managed-service contracts is a genuinely hard asset to rebuild, and that AI deployment gives an integrator with existing client relationships a fresh reason to be in the room.
弱気材料
Sellers fear that 79% of net sales still comes from reselling other companies' products in a market the company itself calls intensely competitive, with pricing competition it expects to stay aggressive — a business where a reseller has no product of its own to defend. Their sharpest worry is the incentive line: Insight admits that much of what it earns from partners is not contracted and is easily terminable, and that recent changes to cloud incentives already hit results, so a single decision at Microsoft — 32% of its purchases — can reset the profit pool without anything going wrong operationally. They note net sales fell 5% in fiscal 2025 and ask whether the services build-out is growing fast enough to outrun the shrinking resale base rather than merely re-labelling it. They add the cyclical exposure of hardware refresh demand, public sector budgets and shutdowns as a separate source of air pockets, the execution risk in a business that must hire and hold scarce technical skills, and the governance overhang the company itself discloses: it is looking for a new Chief Executive Officer and must run the business through that transition.
Generated on 2026年9月19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19日 with claude-haiku-4-5 — shared with all users
The largest US technology solutions reseller, named first by Insight itself, selling the same hardware, software and cloud services to the same corporate, government and education accounts.
A privately held reseller of comparable size that bids for the same enterprise software licensing and device procurement contracts in North America and Europe.
A listed US reseller with the same mix of product resale plus advisory and managed services, competing for mid-market and public-sector IT budgets.
A private US systems integrator competing on the higher-margin side of Insight's business: network, cloud and cybersecurity projects for enterprise clients.
A listed US integrator selling the same combination of resold infrastructure, financing and managed services to corporate and public-sector buyers.
The main European rival for Insight's EMEA business, supplying workplace devices, data centre infrastructure and support services to large European accounts.
貸借対照表と流動性
売上高
$8.58B
直近12か月(2026/6/30まで)
純利益
$210M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$279M
自己資本合計
$1.65B
負債合計
$7.44B
流動比率
1.18
利払い倍率
4.12
負債/EBITDA
3.34
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
$149.70
現在株価
$160.89
安全マージン
-7.5%
適正価値レンジ
$97.30 - $202.09
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
23.26
ROE
9.5%
P/B レシオ
2.86
P/FCF
11.57
粗利益率
22.1%
ROIC
7.8%
収益性レーダー
価値創造(経済的モート)
ROIC
7.8%
WACC
9.0%
ROIC − WACC
-1.2 pp
ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。
ファンダメンタル分析基準
合格(18)
- EPS shows upward trend
- EPS CAGR 12.58%
- Price CAGR 14.62%
- ROIC 7.8%
- P/FCF 11.57
- P/B Ratio 2.86
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- ROE 13.1%
- Analyst Consensus 70% Buy
- Earnings Surprise avg 10.6%
- Earnings Quality (OCF/NI) 2.01
- Share Dilution -15.1%
- Net Margin Trend 2.5% vs 1.8%
- Piotroski F-Score 6/9
不合格(8)
- Gross Margin 22.1%
- Debt/Equity ratio
- Operating Margin 4.6%
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
- Revenue Growth 5Y -0.2%
データなし(2)
- Dividend Payout NaN%
- PEG Ratio (need PE > 0 and growth > 0)
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 |
|---|---|---|
| Mr. James A. Morgado | Chief Financial Officer | 52 |
| Ms. Jennifer M. Vasin | Chief Human Resources Officer | 50 |
| Mr. Robert Green | Chief Digital Officer | 57 |
| Mr. Adrian Gregory | President of EMEA | 51 |
| Mr. Jack Azagury | CEO, President & Director | - |
| Ms. Rachael A. Crump CPA | Chief Accounting Officer | 50 |
| Ryan Miyasato | Head of Investor Relations | - |
| Mr. Karim Adatia | Senior VP, General Counsel & Secretary | - |
| Mr. Jet Golia | Senior Vice President of EMEA Legal, Commercial & Global Sales | - |
| Ms. Hilary Kerner | Chief Marketing Officer | - |
監査リスク
2
取締役会リスク
3
報酬リスク
2
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。
業績推移
via SEC EDGAR
Latest News
Recent headlines for NSIT, sourced from Markets Gazette.