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 2,688 - -
Change - -61.12% -2.19% 32.69% 1.98% 87.63% - -
Enterprise Value (EV) 1 2,652 1,277 1,360 1,725 1,772 2,561 2,523 2,432
Change - -51.85% 6.57% 26.78% 2.73% 44.55% -1.51% -3.58%
P/E 6.4x 4.58x 20.9x 17.6x 32.5x 35.4x 15.3x 7.88x
PBR 3.21x 1.23x 1.24x 1.57x 1.58x 3.16x 2.93x 2.53x
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 2.84x 2.18x 1.67x
EV / Revenue 1.71x 1.06x 1.44x 1.9x 2.13x 2.71x 2.05x 1.51x
EV / EBITDA 4.68x 4.58x 21.4x 19x 26.6x 24.1x 14.4x 7.23x
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% - - - 2.34% 4.22% 8.57%
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 15.41 15.41 15.41
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.($)
35.43x2.71x24.12x2.34% 2.69B
23.82x13.42x19.8x0.34% 5,450B
22.36x10.96x14.86x1.13% 1,954B
43.58x17.84x26.26x0.67% 1,867B
13.94x8.48x10.25x0.05% 1,143B
4.68x2.91x3.5x0.23% 848B
88.48x16.02x60.19x-.--% 826B
-44.86x8.99x25.01x-.--% 544B
215.1x47.23x96.22x-.--% 290B
33.28x12.06x22.37x2.03% 258B
Average 43.58x 14.06x 30.26x 0.68% 1,318B
Weighted average by Cap. 29.93x 13.27x 22.58x 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.