äž»ãªèŠç¹
- 2026幎ã«ãããServiceNowã®ã³ã³ã»ã³ãµã¹åçæé·ç22%ã¯ãSalesforceã®9.6%ã®2å以äžã§ããããšã³ã¿ãŒãã©ã€ãºã»ãœãããŠã§ã¢ã»ãµã€ã¯ã«ã«ããã2ã€ã®æ ¹æ¬çã«ç°ãªãããžã·ã§ã³ãåæ ããŠããã
- TIKRã®ããªã¥ãšãŒã·ã§ã³ã»ã¢ãã«ã§ã¯ãã»ãŒã«ã¹ãã©ãŒã¹æ ªã®IRR12.3%ã«å¯ŸãããµãŒãã¹ããŠæ ªã¯11.1%ãšãªã£ãŠããããªã¹ã¯èª¿æŽåŸããŒã¹ã§ã¯CRMãæå©ã§ããã
- ã»ãŒã«ã¹ãã©ãŒã¹æ ªã¯NTM FCFã®9.19åãFCFå©åãã¯10.9%ã§ååŒãããŠããããµãŒãã¹ããŠæ ªã¯ãã©ã¯ãŒãPER21.05åã§ååŒãããŠããããããã¬ãã¢ã ãæ£åœåããã«ã¯2028幎ãŸã§18%以äžã®åçæé·ãå¿ èŠãšãªãã
- 䞡瀟ã®å£²äžç·å©ççãšFCFå©åãã¯ã»ãŒåãã§ãããå¶æ¥ã¬ãã¬ããžãåçæ§ã®æ±ºå®çãªå·®å¥åèŠå ãšãªã£ãŠããã
äž»èŠçµ±èš
ã»ãŒã«ã¹ãã©ãŒã¹ (CRM)
- çŸåšã®æ ªäŸ¡: 184ãã«
- TIKRãããã±ãŒã¹ã»ã¿ãŒã²ãã:355ãã«
- æœåšçãªã¿ãŒã³ 5幎éã§+93
- IRR (ãããã±ãŒã¹)ïŒ 12%
- NTM PER: 13.92x
- NTM FCFå©åã: 11
ãµãŒãã¹ã㊠(NOW)
- çŸåšã®æ ªäŸ¡:91ãã«
- TIKR ãããã±ãŒã¹ã¿ãŒã²ãã:$172
- æœåšçãªã¿ãŒã³ïŒ 5幎éã§+89
- IRR (ãããã±ãŒã¹)ïŒ 11.1%
- NTM PER: 21.05x
- NTMã®FCFå©åã: 6.7%
æçãšã¢ã¡ã³ã¿ã ïŒåããã¬ã€ããã¯ã®ç°ãªã2ã€ã®ã¹ããŒãž
ã»ãŒã«ã¹ãã©ãŒã¹ïŒCRMïŒã¯ã20幎以äžãããŠå§åçãªCRMãã©ãããã©ãŒã ãæ§ç¯ãããã®åŸãåæïŒTableauïŒãçµ±åïŒMuleSoftïŒãAgentforce補å矀ã«ããAIæèŒãšãŒãžã§ã³ããžãšäºæ¥ãæ¡å€§ããŠããã
ãã®çµæãå¶æ¥ãããŒã±ãã£ã³ã°ããµãŒãã¹ãã³ããŒã¹ã®åã¯ãŒã¯ãããŒã«é¡§å®¢ãçµã¿èŸŒãŸãã379åãã«ã®å£²äžãèªãããžãã¹ãšãªã£ãã
ãã®å¹ ã®åºãã¯ãåç€Ÿã®æå€§ã®åŒ·ã¿ã§ãããšåæã«ãçæçãªå¶çŽã§ãããããã®èŠæš¡ã§2æ¡æé·ãç¶æããã«ã¯ãæ¢åã®ã«ããŽãªãŒãåã«æ¡å€§ããã®ã§ã¯ãªããæ°ããªã«ããŽãªãŒãç²åŸããå¿ èŠãããã
Agentforceã¯ããšãŒãžã§ã³ãåAIãäŒæ¥åããœãããŠã§ã¢æ¯åºã®æ¬¡ã®ã¬ã€ã€ãŒã«ãªããšããã»ãŒã«ã¹ãã©ãŒã¹ã®è³ãã象城ããŠããã2026幎床ã®åæã®é¡§å®¢æ¡çšããŒã¿ã¯ãåžå Žãåå¿ããŠããããšã瀺åããŠããã
ServiceNowïŒNOWïŒã¯ãITãµãŒãã¹ç®¡çãã€ãŸãäŒæ¥ã®ãã¯ãããžãŒã»ã€ã³ãã©å šäœã®åé¡ã远跡ããã«ãŒãã£ã³ã°ãã解決ãããœãããŠã§ã¢ãšãããçããªãããéåžžã«ç²çæ§ã®é«ãåé¡ã§ããžãã¹ãæ§ç¯ããã
ãã®åœåã®ãŠãŒã¹ã±ãŒã¹ã¯ããã®åŸã人äºã¯ãŒã¯ãããŒãæ³åæ¥åã調éããã£ãŒã«ããµãŒãã¹ãžãšæ¡å€§ããŠãããå瀟ã¯ãNow PlatformãäŒæ¥ã®ã¯ãŒã¯ãããŒèªååã®ããã®ãªãã¬ãŒãã£ã³ã°ã»ã·ã¹ãã ãšäœçœ®ã¥ããŠããã
売äžé«ã¯ãéå»5幎éãããã20ïŒ ä»¥äžã®æé·ãéãã2025幎ã«ã¯132å8,000äžãã«ã«éããã
2025幎ã®å¶æ¥å©ççã¯15.1%ã§ãã»ãŒã«ã¹ãã©ãŒã¹ã®20.2%ã«æ¯ã¹ããµãŒãã¹ããŠã¯ãŸã å©ççæ¡å€§ã®åŒ§ã®éäžã«ããã
ãã®2瀟ã®éã«ããã®ã¯ãæç床察å¢ããšããç·åŒµé¢ä¿ã ãã»ãŒã«ã¹ãã©ãŒã¹ã¯ãæçããFCFãã·ã³ãå§çž®ãããããªã¥ãšãŒã·ã§ã³ã§æäŸãããµãŒãã¹ããŠã¯ãããéãåçæé·ãšããŒãžã³æ¡å€§æ²ç·ã«ãããããæ©ãããžã·ã§ã³ãæäŸããã
仿¥ããã®2瀟ãéžæããæè³å®¶ã«ãšã£ãŠã¯ããµãŒãã¹ããŠã®æé·ãã¬ãã¢ã ããå°æ¥åçããŒã¹ã§50%è¿ãé«ãè©äŸ¡ãæ£åœåã§ãããã©ãããåé¡ãšãªãã
ãŠã©ãŒã«è¡ã®èŠè§£ïŒæ¯èŒ
ããžãã¹ã±ãŒã¹ã®éãã¯ãå°æ¥ã®åçåã«çŽæ¥ãããã³ã°ãããã
ã»ãŒã«ã¹ãã©ãŒã¹ã®èŠæš¡ã®åªäœæ§ã¯ãäºæž¬å¯èœã§å©ççã®é«ããã£ãã·ã¥ãããŒãçã¿åºãããã³ã³ã»ã³ãµã¹ã®æé·æåŸ ã¯ããã«å¿ããŠå§çž®ãããŠãããServiceNowã¯ãããçãåç¹ãšããšã³ã¿ãŒãã©ã€ãºã»ã¯ãŒã¯ãããŒã»ãªãŒãã¡ãŒã·ã§ã³ãžã®ããéãTAMæ¡å€§ã«ãããSalesforceã5幎åã«æäŸããã®ãæ¢ããæé·çãäºæž¬ãç¶ããŠããã

ã³ã³ã»ã³ãµã¹ã§ã¯ãã»ãŒã«ã¹ãã©ãŒã¹ã®2027äŒèšå¹ŽåºŠã®å£²äžé«ã¯ã2026äŒèšå¹ŽåºŠã®415.3åãã«ãã11.4%å¢ã®462.6åãã«ãšãªããFCFããŒãžã³ã¯2028幎ãŸã§34%è¿ããç¶æããEPSã¯æ£èŠåãããŠ13.20ãã«ã«æé·ãããšäºæž¬ããŠããŸãã

ServiceNowã®ã³ã³ã»ã³ãµã¹ã§ã¯ã2027幎ã®å£²äžé«ã¯2026幎ã®$162.00åãã18.3%å¢ã®$191.6åãFCFããŒãžã³ã¯35%ãã2027幎ãŸã§ã«35.9%ã«æ¡å€§ããæ£èŠåEPSã¯$5ã«æé·ãããšããŠããã
ServiceNowã¯ãããäœãããŒã¹ãããããéãåçãæ¡å€§ããããŒãžã³ãæ¡å€§ããŠããããµãŒãã¹ããŠã®FCFå©åãã¯6.7%ã§ãã»ãŒã«ã¹ãã©ãŒã¹ã®10.9%ãäžåã£ãŠããã

ã»ãŒã«ã¹ãã©ãŒã¹æ ªã¯çŸåšã5幎ã¬ã³ãžã®äžéã§ãã13.92åã®äºæ³PERãš9.19åã®NTM FCFã§ååŒãããŠããã5幎éã®å¹³åã¯ãããã33.29åãš25.95åã§ãããæ ªäŸ¡ã¯ããã3幎åã®æé·æåŸ ã®æ°åã®äžã«å€ä»ããããŠããããšãæå³ããã

äžæ¹ãServiceNowæ ªã¯çŸåšã21.05åã®äºæ³PERãš15.03åã®NTM FCFã§ååŒãããŠããã5幎ã¬ã³ãžã®å¹³åã¯ãããã59.51åãš42.98åã§ãéå»5幎éã®ã©ã®æç¹ãããã仿¥ã®ãµãŒãã¹ããŠã®æé·ã«å¯Ÿããæ ªäŸ¡ãèããäœãããšãæå³ããã
䞡瀟ãšãTIKRã®ãããã±ãŒã¹ã»ã¿ãŒã²ããã«å¯ŸããŠçŽ90%ã®ã¢ãããµã€ãã§ååŒãããŠãããServiceNowã¯ããé«ããšã³ããªãŒåçã§ãããéæããŠããã
ã»ãŒã«ã¹ãã©ãŒã¹ã®æ ªäŸ¡ã¯çŸåšã®æ°Žæºã§ã¯å²å®ã«èŠãã144åãã«ã®ããªãŒãã£ãã·ã¥ãããŒãçã¿åºãã2028幎床ã«ã¯172åãã«ã«éãããšäºæž¬ãããäºæ¥ã«å¯ŸããŠãNTM FCFã®9.19åã§ååŒãããŠããã
ãµãŒãã¹ããŠã®æ ªäŸ¡ã¯å ¬æ£ã«è©äŸ¡ãããŠããããã§ããã¬ãã¢ã ãæ£åœåããããã«ã¯å¹Žç18%以äžãç¶æããªããã°ãªããªãæé·è»éã21.05åã®ãã©ã¯ãŒãPERã§äŸ¡æ Œèšå®ããŠããã
ã»ãŒã«ã¹ãã©ãŒã¹æ ªã®ã³ã¢ã»ãªã¹ã¯ã¯ãAgentforceã®å°å ¥ãæŠå¿µå®èšŒã®æ®µéã§å€±éããããšã§ãAIã¯ãšã³ã²ãŒãžã¡ã³ããé«ãããã®ã®ãåçã®å¢å ã«ã¯ã€ãªãããªããšãã匱æ°ãªèŠæ¹ãè£ä»ããããšã«ãªãã
ãµãŒãã¹ããŠæ ªã®ã³ã¢ã»ãªã¹ã¯ã¯ããã©ãããã©ãŒã ã®ãšã³ã¿ãŒãã©ã€ãºå±éã«ãããŠã人å¡å¢ãã¯ãŒã¯ãããŒèªååã®åçãäžåã£ãå Žåã®ããŒãžã³å§çž®ã§ããã
ã»ãŒã«ã¹ãã©ãŒã¹ã®æ¬¡ã®ã«ã¿ãªã¹ãã¯ãæè³å®¶ãåããŠå€§èŠæš¡ãªAgentforceã®ææã·ãŒã远å ãèŠãããšã«ãªãäŒèšå¹ŽåºŠç¬¬2ååææ±ºç®å ±åæžã§ããã
ãµãŒãã¹ããŠã®æ¬¡ã®ã«ã¿ãªã¹ãã¯ãäŒæ¥ã®ITäºç®ããã¯ãçãªå§åã«çŽé¢ããäžã22%ã®ã³ã³ã»ã³ãµã¹æé·ãç¶æããããã©ããã瀺ã第2ååæã®ã¬ããŒãã§ããã
éèïŒåçæ§ç«¶äº
䞡瀟ã®å£²äžç·å©ççã¯ã»ãŒåãã§ãã»ãŒã«ã¹ãã©ãŒã¹ã¯2026幎床ã§77.7%ããµãŒãã¹ããŠã¯2025幎床ã§77.5%ã§ãã
ãã®æ§é çãªé¡äŒŒæ§ããå¶æ¥å©ççã®ã®ã£ãããåæçã«éèŠãªãã®ã«ããŠããã売äžç·å©ççãåæãããšããåçæ§ç«¶äºã¯å¶æ¥ã¬ãã¬ããžã«ãã£ãŠæ±ºãŸããŸããããã®2ã€ã®äºæ¥ã¯ãã®è»è·¡ã®äžã§éåžžã«ç°ãªãå°ç¹ã«ãããŸãã

ã»ãŒã«ã¹ãã©ãŒã¹ã®å¶æ¥å©ççã¯ã2021幎床ã®2.1%ãã2025幎床ã«ã¯20.2%ã2026幎床ã«ã¯21.5%ã«æ¡å€§ãããã³ã¹ãæ§é ã®å§çž®ã«ã¯4幎ãèŠãã2023幎ã«ã¯ã¢ã¯ãã£ãã¹ãã®å§åã«ãã£ãŠå éãããã
ãµãŒãã¹ããŠã¯ãå¶æ¥ã¬ãã¬ããžãã»ãŒéæããã
ãµãŒãã¹ããŠã®å¶æ¥å©ççã¯ã2021幎床ã®4.4%ãã2025幎床ã«ã¯15.1%ã«äžæããã
ãµãŒãã¹ããŠã¯ã売äžé«æé·çã18%以äžã§æšç§»ãããšä»®å®ããå Žåãã»ãŒã«ã¹ãã©ãŒã¹ã®çŸåšã®æ°Žæºã«éãããŸã§ãå¶æ¥å©ççã®æ¡å€§ããŸã 5ïœ6%ãã€ã³ãçšåºŠèŠèŸŒãŸããã

ã»ãŒã«ã¹ãã©ãŒã¹ã¯2026幎床ã«$144.0åã®ããªãŒãã£ãã·ã¥ãããŒãçã¿åºããFCFããŒãžã³ã¯34.7%ã§ãããServiceNowã¯ã2025äŒèšå¹ŽåºŠã«ã¯ããã®è»¢æçã«ã»ãŒå¹æµãã$46.4åãã«ã34.9%ã®FCFããŒãžã³ãçã¿åºããŸããã
ããã¯ããã®æ¯èŒã§æãéèŠãªæ°åã§ãããåã売äžç·å©ççæ§é ãšåãFCF転æçãæã€2ã€ã®äŒæ¥ãã280åãã«ä»¥äžã®åçæ Œå·®ã«ãã£ãŠéãŠãããå šãç°ãªãã¹ããŒãã§æé·ããŠããã
ããªã¥ãšãŒã·ã§ã³ã»ã¢ãã«ã®ãã€ã¯ïŒHead-to-Headã·ããªãªã®ãã¬ãŒã¯ããŠã³
TIKRã®ã»ãŒã«ã¹ãã©ãŒã¹ã®ãããã±ãŒã¹ã»ã¢ãã«ã§ã¯ã2031幎床ãŸã§ã®å£²äžé«CAGRã9.7%ãçŽå©ççã28.9%ãEPS CAGRã10.8%ãšæ³å®ããŠããŸãã
çŸåšäŸ¡æ Œ183.82ãã«ã®å Žåã2035幎1æãŸã§ã®ç®æšæ ªäŸ¡ã¯508.61ãã«ãšãªãã176.7%ã®ããŒã¿ã«ã»ãªã¿ãŒã³ãæåŸ ã§ããŸãã

ã»ãŒã«ã¹ãã©ãŒã¹æ ªã¯ãçŸåšã®æ°Žæºã§ã¯å²å®ã«è©äŸ¡ãããŠãããšæãããä»åŸ 5 幎éã®ãããã±ãŒã¹ IRR ã¯å¹Žç 12%ã§ãFCF å©åã㯠11%ãšãã³ã³ã»ã³ãµã¹ãäžåãæé·åæããã§ã«ç¹ã蟌ãã§ããã2027 äŒèšå¹ŽåºŠãŸã§ã« Agentforce ã®åçè²¢ç®ã枬å®å¯èœã«ãªãã°ãåçãåè©äŸ¡ããäœå°ãæ®ããŠããŸãã
TIKRã®ãµãŒãã¹ããŠã®ãããã±ãŒã¹ã»ã¢ãã«ã§ã¯ã2030幎ãŸã§ã®å£²äžé«å¹Žå¹³åæé·çã14%ãçŽå©ççãçŽ28%ã«æ¡å€§ãEPS幎平åæé·çã12%ãšæ³å®ããŠããŸãã
çŸåšã®æ ªäŸ¡ã91ãã«ã®å Žåã2034幎12æãŸã§ã®ç®æšæ ªäŸ¡ã¯227ãã«ãšãªããããŒã¿ã«ãªã¿ãŒã³ã¯149%ãšãªããŸãã

ãµãŒãã¹ããŠã®æ ªäŸ¡ã¯ããªãè©äŸ¡ãããŠããããã§ãäžäœã±ãŒã¹ã®IRRã¯11%ãšãªã£ãŠããŸãããã®çµæã¯ãããŒãžã³æ¡å€§ã®åææ®µéã«ããããžãã¹ã«å¯ŸããŠãå®å šãªåçãæ¯æãåžå Žã®ææ¬²ãåæ ããŠããŸãããã®ã¢ãã«ã¯ç«æŽŸãªãªã¿ãŒã³ãçã¿åºãããåçã®å§çž®ãé¿ããããã«ã¯ããµãŒãã¹ããŠãå°ãªããšã2028幎ãŸã§18%以äžã®åçæé·ãç¶æããå¿ èŠãããã
TIKRã¢ãã«ã®IRRã®ã£ããã¯ãã»ãŒã«ã¹ãã©ãŒã¹ã12%ã§ããã®ã«å¯ŸãããµãŒãã¹ããŠã¯11%ã§ããããªã¹ã¯èª¿æŽããŒã¹ã§ã¯ã»ãŒã«ã¹ãã©ãŒã¹ãæå©ã§ãããããäœãåçãããé«ãFCFå©åããããäºæž¬å¯èœãªæé·è»è·¡ã¯ããªã¿ãŒã³ã®å¯èœæ§ãšãšãã«ããŠã³ãµã€ããããã¯ã·ã§ã³ãéèŠããæè³å®¶ã«ãšã£ãŠCRMã«åªäœæ§ããããããŸãã
ã€ãŸãããµãŒãã¹ããŠã®å¶æ¥å©ççã®æ¡å€§ãã»ãŒã«ã¹ãã©ãŒã¹ãšåãææããããããã©ããããããŠçŸåšã®21åã®äºæ³PERãæ£ããã®ãããããšãå¯å€§ãããã®ãããšããç¹ã§ãã
ã»ãŒã«ã¹ãã©ãŒã¹ïŒCRMïŒã®ã±ãŒã¹
- NTM FCFã®9.19åã§ååŒãããŠããã»ãŒã«ã¹ãã©ãŒã¹ã®æ ªäŸ¡ã¯ã2026幎床ã«å幎æ¯15.8%å¢ã®144åãã«ã®ããªãŒãã£ãã·ã¥ãããŒãçã¿åºããŠããã«ãããããããæ°å¹Žæ¥ã®äœæ°Žæºã«ããã
- 2026幎床ã®FCFããŒãžã³ã¯34.7%ã§ã2028幎床ãŸã§34%è¿ããç¶æãããšäºæ³ãããŠãããäœæé·ç°å¢äžã§ãæ ªäŸ¡ã®äžå€ã¯å ãã
- ã³ã³ã»ã³ãµã¹ã»ã¢ãã«ã§ã¯ãAIã®åçè²¢ç®ã¯ãªããšæ³å®ããŠãããããå®éã«å°å ¥ãããã°ãäºæ³ä¿®æ£çã¯äžæããã
- å¶æ¥å©ççã¯5幎éã§2.1%ãã21.5%ã«æ¡å€§ããã³ã¹ãæ§é ã¯æé©åãããŠããã
- TIKRã®ãã€ã±ãŒã¹IRR 15.5%ã¯ã売äžé«CAGR 10.6%ã®ã¿ãåæãšããŠãããããã¯ã»ãŒã«ã¹ãã©ãŒã¹ã2027幎床ã®ã³ã³ã»ã³ãµã¹ïŒ$462.6Bã11.4%å¢ïŒã§äžåã£ãéŸå€ã§ããããã€ã±ãŒã¹ã¯åçã瀺åãããããã¢ã¯ã»ã¹ãããããªã£ãŠããã
ãµãŒãã¹ããŠïŒNOWïŒã®ã±ãŒã¹
- 2026幎床ã«22%ã2027幎床ã«18.3%ãšããã³ã³ã»ã³ãµã¹ã®åçæé·çã¯ãTIKRã®ã»ãŒã«ã¹ãã©ãŒã¹ã»ã¢ãã«ã2028幎床ãŸã§ã«æ³å®ããã©ã®ã·ããªãªãããæ§é çã«éãã
- ãµãŒãã¹ããŠã®å¶æ¥å©ççã¯2025幎ã«15.1%ã«éãã2025幎ã®TIKRã¢ãã«ã®EBITäºæž¬ã§ã¯31.2%ã«åãã£ãŠããã
- 2025幎床ã®FCF転æçã¯34.9%ã§ãåçããŒã¹ãã¯ããã«å°ããã»ãŒã«ã¹ãã©ãŒã¹ã®å¹çã«ãã§ã«å¹æµããŠããã2028幎ãŸã§ã«åçã226åãã«ã«æ¡å€§ããã«ã€ããŠãåäºæ¥ãäžé£ãåããªFCFãçã¿åºãããšã瀺ããŠããã
- ããŠã»ãã©ãããã©ãŒã ãITSMãã人äºãæ³åã調éãžãšæ¡å€§ããããšã§ãè€æ°ã®ç¬ç«ããæé·ãã¯ãã«ãçãŸããåäžã»ã°ã¡ã³ããžã®éäžãªã¹ã¯ãäœæžãã18%以äžã®æé·è«æãæ¯ããã
- ãµãŒãã¹ããŠã®10幎éã®å£²äžé«å¹Žå¹³åæé·ç29.4%ãšEPS幎平åæé·ç46%ã¯ãå瀟ãä¿å®çãªã³ã³ã»ã³ãµã¹äºæ³ãäžè²«ããŠäžåã£ãŠããããšã瀺åããŠããã21åã®äºæ³PERã¯åç¬ã§èŠãã»ã©å³ããããŒãã«ã§ã¯ãªãã
ã»ãŒã«ã¹ãã©ãŒã¹ãšãµãŒãã¹ããŠãã©ã¡ãã«æè³ãã¹ããïŒ
æ¬åœã«ç¥ãå¯äžã®æ¹æ³ã¯ãèªåã§æ°åãèŠãããšã§ããTIKRãªããããã®ã¢ããªã¹ãããã®è³ªåã«çããããã«äœ¿ã£ãŠããã®ãšåããæ©é¢æè³å®¶å質ã®è²¡åããŒã¿ã«ç¡æã§ã¢ã¯ã»ã¹ã§ããŸãã
Salesforce, Inc.æ ªãšServiceNow, Inc.æ ªãåŒãåºãã°ãæ°å¹Žåã®éå»ã®è²¡åããŒã¿ããŠã©ãŒã«è¡ã®ã¢ããªã¹ããäºæ³ããä»åŸã®å£²äžãšå©çãè©äŸ¡åçã®æšç§»ã䞡瀟ã®ç®æšæ ªäŸ¡ãäžæåŸåãäžéåŸåããèŠãããšãã§ããŸãã
Salesforce, Inc.ãšServiceNow, Inc.ã远跡ããç¡æã®ãŠã©ãããªã¹ããäœæããã¬ãŒããŒäžã®ä»ã®ãã¹ãŠã®éæãšäžç·ã«è¡šç€ºããããšãã§ããŸããã¯ã¬ãžããã«ãŒãã¯äžèŠã§ãããèªèº«ã®å€æã«å¿ èŠãªããŒã¿ã ãã§ãã