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 2,569 - -
Change - -61.12% -2.19% 32.69% 1.98% 79.35% - -
Enterprise Value (EV) 1 2,652 1,277 1,360 1,725 1,772 2,443 2,404 2,314
Change - -51.85% 6.57% 26.78% 2.73% 37.86% -1.58% -3.76%
P/E 6.4x 4.58x 20.9x 17.6x 32.5x 33.9x 14.6x 7.53x
PBR 3.21x 1.23x 1.24x 1.57x 1.58x 3.02x 2.8x 2.42x
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 2.71x 2.09x 1.59x
EV / Revenue 1.71x 1.06x 1.44x 1.9x 2.13x 2.58x 1.95x 1.44x
EV / EBITDA 4.68x 4.58x 21.4x 19x 26.6x 23x 13.7x 6.87x
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% - - - 2.44% 4.41% 8.96%
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 14.73 14.73 14.73
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.86x2.58x23x2.44% 2.57B
23.01x12.97x19.21x0.35% 5,269B
46.91x19.19x28.24x0.62% 2,010B
22.23x10.88x14.73x1.13% 1,913B
11.86x7.16x8.66x0.06% 972B
82.11x14.84x55.78x-.--% 767B
4.06x2.44x2.94x0.27% 730B
-42.29x8.15x22.71x-.--% 492B
211.6x46.53x94.62x-.--% 286B
32.99x11.96x22.18x2.05% 256B
Average 42.64x 13.67x 29.21x 0.69% 1,270B
Weighted average by Cap. 30.22x 13.25x 22.33x 0.48%

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.