investorscraft@gmail.com

Intrinsic ValueHimax Technologies, Inc. (0J5H.L)

Previous Close£8.18
Intrinsic Value
Upside potential
Previous Close
£8.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Himax Technologies, Inc. is a fabless semiconductor company specializing in display imaging processing technologies, serving a global clientele across consumer electronics, automotive, and industrial applications. The company operates through two primary segments: Driver IC, which includes display drivers and timing controllers for devices like TVs, laptops, and smartphones, and Non-Driver Products, encompassing touch controllers, LED drivers, and CMOS image sensors for AR, 3D sensing, and IoT applications. Himax has carved a niche in the semiconductor industry by focusing on high-growth areas such as augmented reality, automotive displays, and ultra-low-power AI image sensing, positioning itself as a key supplier to panel manufacturers, module makers, and system integrators. Its diversified product portfolio and strong R&D capabilities enable it to cater to evolving technological demands, particularly in the automotive and AR/VR sectors, where its liquid crystal on silicon (LCoS) microdisplays and wafer-level optics are gaining traction. The company’s strategic partnerships with global electronics manufacturers and its presence in key markets like China, Taiwan, and the U.S. reinforce its competitive edge in a highly fragmented industry.

Revenue Profitability And Efficiency

Himax reported revenue of $906.8 million for the fiscal year, with net income of $79.8 million, reflecting a net margin of approximately 8.8%. The company generated $116 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at $13.1 million, indicating a capital-light fabless model that prioritizes R&D and design over heavy asset investments.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.23, supported by the company’s focus on high-margin segments like automotive and AR/VR. Himax’s capital efficiency is evident in its ability to maintain profitability despite cyclical semiconductor demand, leveraging its fabless structure to adapt quickly to market shifts without significant fixed-cost burdens.

Balance Sheet And Financial Health

The company holds $218.1 million in cash and equivalents against total debt of $541.9 million, resulting in a net debt position of $323.8 million. While the debt level is notable, the company’s consistent operating cash flow generation provides a buffer for servicing obligations. The balance sheet reflects a typical semiconductor industry profile, with moderate leverage and liquidity.

Growth Trends And Dividend Policy

Himax’s growth is tied to secular trends in automotive displays, AR/VR, and AI-driven image sensing. The company paid a dividend of $0.29 per share, signaling a commitment to shareholder returns despite its growth-oriented reinvestment strategy. Its ability to capitalize on emerging technologies will be critical for sustained top-line expansion.

Valuation And Market Expectations

With a market cap of $1.44 billion and a beta of 2.15, Himax is viewed as a higher-risk, higher-reward play in the semiconductor space. Investors likely price in expectations for recovery in consumer electronics demand and expansion in automotive and AR applications, given its niche positioning.

Strategic Advantages And Outlook

Himax’s strengths lie in its diversified product mix, fabless agility, and focus on high-growth verticals like automotive and AR. Near-term challenges include semiconductor cyclicality and competition, but its R&D pipeline and partnerships position it well for long-term opportunities in next-gen display and sensing technologies.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount