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 2,344 - -
Change - -61.12% -2.19% 32.69% 1.98% 63.65% - -
Enterprise Value (EV) 1 2,652 1,277 1,360 1,725 1,772 2,218 2,179 2,089
Change - -51.85% 6.57% 26.78% 2.73% 25.16% -1.75% -4.15%
P/E 6.4x 4.58x 20.9x 17.6x 32.5x 30.9x 13.3x 6.87x
PBR 3.21x 1.23x 1.24x 1.57x 1.58x 2.75x 2.56x 2.21x
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 2.48x 1.9x 1.45x
EV / Revenue 1.71x 1.06x 1.44x 1.9x 2.13x 2.34x 1.77x 1.3x
EV / EBITDA 4.68x 4.58x 21.4x 19x 26.6x 20.9x 12.4x 6.21x
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% - - - 2.68% 4.84% 9.82%
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 1,201 945.4 906.8 832.2 946.8 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 13.44 13.44 13.44
Nbr of stocks (in thousands) 174,089 174,299 174,417 174,724 174,913 174,426 - -
Announcement Date 2/17/22 A 2/9/23 A 2/6/24 A 2/13/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.9x2.34x20.88x2.68% 2.34B
22.07x12.33x18.15x0.36% 5,049B
22.12x10.84x14.69x1.14% 1,934B
39.84x16.33x24.03x0.73% 1,707B
12.54x7.59x9.18x0.06% 1,028B
4.78x2.97x3.57x0.22% 880B
79.74x14.43x54.24x-.--% 746B
-37.82x7.64x21.24x-.--% 459B
190x41.43x84.46x-.--% 255B
30.44x11.06x20.48x2.22% 236B
Average 39.46x 12.70x 27.09x 0.74% 1,230B
Weighted average by Cap. 27.42x 12.11x 20.35x 0.49%

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.