Company Valuation: Himax Technologies, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,272 2,784 1,082 1,059 1,405 1,412 1,412 -
Change - 118.77% -61.12% -2.19% 32.69% 0.48% 0% -
Enterprise Value (EV) 1 1,250 2,652 1,277 1,360 1,725 1,300 1,549 1,235
Change - 112.12% -51.85% 6.57% 26.78% -24.61% 19.15% -20.3%
P/E ratio 27.2x 6.4x 4.58x 20.9x 17.6x 32.9x 19x 13.8x
PBR 2.66x 3.21x 1.23x 1.24x 1.57x 1.71x 1.57x 1.54x
PEG - 0x -0.1x -0.3x 0.3x -0.7x 0.3x 0.4x
Capitalization / Revenue 1.43x 1.8x 0.9x 1.12x 1.55x 1.7x 1.52x 1.41x
EV / Revenue 1.41x 1.71x 1.06x 1.44x 1.9x 1.57x 1.67x 1.23x
EV / EBITDA 15.3x 4.68x 4.58x 21.4x 19x 19.8x 13.6x 7.27x
EV / EBIT 21.6x 4.87x 4.96x 31.5x 25.3x 26.5x 14x -
EV / FCF 12.9x 6.96x 18x 10.5x 16.8x 31.9x 26.4x -
FCF Yield 7.75% 14.4% 5.57% 9.52% 5.97% 3.13% 3.79% -
Dividend per Share 2 - 0.272 0.48 - - 0.23 0.3133 0.64
Rate of return - 1.7% 7.73% - - 2.85% 3.88% 7.93%
EPS 2 0.272 2.498 1.356 0.29 0.456 0.245 0.4252 0.585
Distribution rate - 10.9% 35.4% - - 93.9% 73.7% 109%
Net sales 1 887.3 1,547 1,201 945.4 906.8 829.4 927.9 1,001
EBITDA 1 81.52 566.4 278.9 63.53 90.58 65.77 114.3 169.8
EBIT 1 57.93 545 257.6 43.21 68.22 49 110.3 -
Net income 1 47.13 436.9 237 50.62 79.76 44.33 82.19 125.1
Net Debt 1 -22.44 -132.1 194.2 301.8 320.1 -111.3 137.7 -176.7
Reference price 2 7.390 15.990 6.210 6.070 8.040 8.070 8.070 8.070
Nbr of stocks (in thousands) 172,184 174,089 174,299 174,417 174,724 174,913 174,913 -
Announcement Date 2/4/21 2/17/22 2/9/23 2/6/24 2/13/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.94x1.57x19.77x2.85% 1.41B
41.06x21.14x33.08x0.02% 4,581B
44.2x16.88x25.52x0.77% 1,614B
29.1x12.38x18.02x1.08% 1,548B
11.75x5.35x7.79x0.12% 420B
15.55x6.25x10.05x0.21% 416B
47.89x7.26x30.99x-.--% 348B
-290.19x4.67x15.38x-.--% 235B
34.45x10.69x22.13x2.59% 200B
44.62x12.4x20.77x1.29% 159B
Average 1.14x 9.86x 20.35x 0.89% 952.33B
Weighted average by Cap. 29.22x 16.37x 26.28x 0.41%

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. Equities
  3. HIMX Stock
  4. Valuation Himax Technologies, Inc.