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 2,557 - -
Change - -61.12% -2.19% 32.69% 1.98% 78.5% - -
Enterprise Value (EV) 1 2,652 1,277 1,360 1,725 1,772 2,430 2,392 2,301
Change - -51.85% 6.57% 26.78% 2.73% 37.17% -1.59% -3.78%
P/E 6.4x 4.58x 20.9x 17.6x 32.5x 33.7x 14.5x 7.5x
PBR 3.21x 1.23x 1.24x 1.57x 1.58x 3x 2.79x 2.41x
PEG - -0.1x -0.3x 0.3x -0.7x 0.5x 0x 0.1x
Capitalization / Revenue 1.8x 0.9x 1.12x 1.55x 1.72x 2.7x 2.08x 1.59x
EV / Revenue 1.71x 1.06x 1.44x 1.9x 2.13x 2.57x 1.94x 1.43x
EV / EBITDA 4.68x 4.58x 21.4x 19x 26.6x 22.9x 13.6x 6.84x
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% - - - 2.46% 4.43% 9%
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 14.66 14.66 14.66
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.($)
33.7x2.57x22.89x2.46% 2.56B
23.86x13.45x19.92x0.34% 5,457B
46.4x18.98x27.94x0.63% 1,988B
22.74x11.14x15.09x1.11% 1,966B
13.08x7.94x9.6x0.06% 1,073B
4.53x2.8x3.37x0.24% 819B
84.46x15.28x57.41x-.--% 789B
-45.32x9.08x25.26x-.--% 549B
220.82x48.5x98.82x-.--% 298B
32.17x11.67x21.64x2.1% 250B
Average 43.64x 14.14x 30.19x 0.69% 1,319B
Weighted average by Cap. 30.36x 13.51x 22.82x 0.46%

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.