Company Valuation: Himax Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,784 1,082 1,059 1,405 1,433 2,459 - -
Change - -61.12% -2.19% 32.69% 1.98% 71.68% - -
Enterprise Value (EV) 1 2,652 1,277 1,360 1,725 1,772 2,333 2,294 2,204
Change - -51.85% 6.57% 26.78% 2.73% 31.66% -1.66% -3.94%
P/E 6.4x 4.58x 20.9x 17.6x 32.5x 32.4x 14x 7.21x
PBR 3.21x 1.23x 1.24x 1.57x 1.58x 2.89x 2.68x 2.32x
PEG - -0.1x -0.3x 0.3x -0.7x 0.4x 0x 0.1x
Capitalization / Revenue 1.8x 0.9x 1.12x 1.55x 1.72x 2.59x 2x 1.53x
EV / Revenue 1.71x 1.06x 1.44x 1.9x 2.13x 2.46x 1.86x 1.37x
EV / EBITDA 4.68x 4.58x 21.4x 19x 26.6x 22x 13.1x 6.55x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.272 0.48 - - - 0.36 0.65 1.32
Rate of return 1.7% 7.73% - - - 2.55% 4.61% 9.36%
EPS 2 2.498 1.356 0.29 0.456 0.252 0.435 1.01 1.955
Distribution rate 10.9% 35.4% - - - 82.8% 64.4% 67.5%
Net sales 1 1,547 1,201 945.4 906.8 832.2 949.4 1,231 1,612
EBITDA 1 566.4 278.9 63.53 90.58 66.68 106.2 175.6 336.6
EBIT 545 257.6 43.21 68.22 44.13 - - -
Net income 1 436.9 237 50.62 79.76 43.94 69.49 126.5 255.3
Net Debt 1 -132.1 194.2 301.8 320.1 339.3 -126.6 -165.3 -255.8
Reference price 2 15.99 6.21 6.07 8.04 8.19 14.10 14.10 14.10
Nbr of stocks (in thousands) 174,089 174,299 174,417 174,724 174,913 174,426 - -
Announcement Date 17/02/22 09/02/23 06/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.41x2.46x21.97x2.55% 2.46B
22.79x12.95x19.62x0.33% 5,486B
23.01x11.3x15.32x1.09% 2,014B
38.52x16.23x23.84x0.73% 1,695B
14.5x8.9x10.7x0.05% 1,203B
106.29x19.25x73.16x-.--% 992B
5x3.22x3.89x0.2% 949B
-50.23x10.02x27.88x-.--% 609B
232.94x51.14x104.16x-.--% 314B
Average 47.25x 15.05x 33.39x 0.55% 1,474B
Weighted average by Cap. 30.67x 13.29x 23.96x 0.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. HIMX Stock
  4. Valuation Himax Technologies, Inc.