| Finding | Assessment |
|---|---|
| 5-Year Stock Return | $230 vs. $181 (5yr ago). TTM OP $0.8B → $3,532M (+322%). P/E(ttm) compressed 121x → 26x as earnings recovered. |
| Business Model | #1 auto semiconductor company. Auto 56%, IIoT 20%, Mobile 12%, Comms 12%. S32 SDV + i.MX edge AI + Kinara NPU. Hybrid manufacturing 37% internal front-end / 87% internal back-end. |
| Competitive Moat | WIDE #1 auto semi globally. Deep design-in cycles (3-5yr wins, 7+yr production). Full-stack auto portfolio. SDV platform leadership with TTTech + Aviva Links + Kinara. |
| Past 5-YR Drivers | SDV platform wins (S32N/S32K5). Industrial IoT inflection (+75% i.MX). Hybrid manufacturing strategy. Strategic acquisitions (TTTech, Aviva, Kinara). |
| Recent Stock Move | $230 vs $186 (Q1 2025 trough), +24% over 12 months. Q1 print + Q2 guide breaks the bear narrative on auto cycle. Data center disclosure new positive. |
| Revenue Trend | ACCELERATING Rev YoY: 12% (Q1 2026) → 19% (Q2 2026E). |
| Margin Trend | EXPANDING OM%: 27.8% (Q1 2026) → 28.8% (Q2 2026E). |
| TTM OP Trajectory | ACCELERATING TTM OP QoQ: 5.9% (Q1 2026) → 9.9% (Q2 2026E). TTM OP $3,532M. |
| Key Opportunities | Data center revenue >$500M (2x). SDV / S32 platform multi-year wins. IIoT i.MX/MCX +75%. 2027 GM 60%+ target. Hybrid manufacturing 2028 ramp. |
| Key Risks | 5-yr underperformer (+27%). Auto SAR weakness / China local competition. $8B net debt + heavy VSMC/ESMC capex. Cost inflation forcing pricing actions. |
| Catalysts | Q2 guide $3.45B (+18% YoY). Data center ramp through 2026. 2027 Analyst Day targets reaffirmed. Hybrid manufacturing 2028 ramp. Selective pricing. |
| P/E(ttm) Valuation | 26x trailing — historical mid-range. ~17x forward on 2027 Analyst Day implied EPS. Reasonable for wide-moat compounder with re-accelerating drivers and data center optionality. |
| Segment | Q1 Revenue | % of Total | Key Details |
|---|---|---|---|
| Automotive | $1.78B | 56% | S32 SDV processors, MCUs, radar, Ethernet; +6% YoY (+10% ex-MEMS). Strategic drivers ~45% of segment, growing double digits. China grew YoY despite weak production. |
| Industrial IoT | $628M | 20% | i.MX/i.MX RT/MCX processors +75% YoY = half of growth. +24% YoY. Factory automation, data centers, energy storage strength. Kinara NPU integration ramping. |
| Mobile | $391M | 12% | Secure mobile transactions (NFC, eSE, UWB). +16% YoY. Stable secure-element business. |
| Comms Infrastructure | $380M | 12% | UCODE RFID, digital networking (data center), de-emphasizing RF power. +21% YoY. Composition shifting from RF power to digital networking + RFID. |
TSMC/Samsung foundries (63% ext)
VSMC Singapore JV (TSMC/Vanguard)
ESMC Europe JV (TSMC)
Internal back-end (87%)
#1 auto semiconductor co
S32 SDV platform & MCUs
i.MX edge AI processors
Secure mobile / RFID / data center
$3.18B Q1 2026 Revenue
Auto OEMs & Tier 1s
Industrial equipment makers
Hyperscalers (data center)
Smartphone OEMs / Telcos
Distribution 57% / Direct 43%
| USD | Q1'24 | Q2'24 | Q3'24 | Q4'24 | Q1'25 | Q2'25 | Q3'25 | Q4'25 | Q1'26 | Q2'26E |
|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
| Stock ($) | $239 | $260 | $238 | $203 | $186 | $214 | $224 | $219 | $197 | $230 |
| Stock QoQ | +8% | +9% | -9% | -15% | -8% | +15% | +5% | -2% | -10% | +17% |
| Rev YoY | +0% | -5% | -5% | -9% | -9% | -6% | -2% | +7% | +12% | +19% |
| OM% | 28% | 29% | 31% | 23% | 25% | 23% | 28% | 22% | 28% | 29% |
| R40 (RevYoY+OM%) | +28% | +24% | +25% | +14% | +16% | +17% | +26% | +30% | +40% | +48% |
| TTM OP ($M) | 3,710 | 3,673 | 3,669 | 3,472 | 3,315 | 3,101 | 3,001 | 3,035 | 3,214 | 3,532 |
| TTM OP QoQ | +1% | -1% | +0% | -5% | -5% | -6% | -3% | +1% | +6% | +10% |
| FCF/OP | 79% | 80% | 75% | 59% | 56% | 64% | 63% | 80% | 84% | 77% |
| Debt/EBITDA | 2.0x | 2.0x | 2.0x | 2.2x | 2.5x | 2.6x | 2.8x | 2.8x | 2.6x | 2.6x |
| P/E(ttm) | 22x | 24x | 22x | 20x | 20x | 25x | 27x | 28x | 25x | 26x |
| Q3'21 | Q4'21 | 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 | Q2'26E | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter End | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | Jun26 |
| R40 > 40% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||||||||
| R40 accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ||||||||
| TTM OP QoQ > 10% | ✅ | ✅ | ✅ | ✅ | ||||||||||||||||
| TTM OP QoQ accelerate | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | |||||||||||
| TTM FCF/OP > 60% | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Debt/EBITDA < 3.5 | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ | ✅ |
| Total passes | 4 | 4 | 5 | 5 | 3 | 2 | 2 | 4 | 4 | 3 | 3 | 2 | 4 | 2 | 4 | 3 | 4 | 4 | 4 | 5 |
| Stock QoQ | -4% | +15% | -18% | -20% | +1% | +5% | +16% | +11% | +1% | +15% | +8% | +9% | -9% | -15% | -8% | +15% | +5% | -2% | -10% | +17% |
| P/E(ttm) | 31x | 31x | 21x | 15x | 14x | 14x | 16x | 18x | 18x | 20x | 22x | 24x | 22x | 20x | 20x | 25x | 27x | 28x | 25x | 26x |