|
End-of-day quote
Taiwan S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 12.35 TWD | -0.80% |
|
-0.80% | +11.26% |
| 09-01 | Aon to acquire USI for $17bn |  |
| 08-14 | USI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: USI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 33,831 | 23,698 | 21,178 | 11,527 | 11,903 | 13,243 |
| Change | - | -29.95% | -10.63% | -45.57% | 3.26% | 11.26% |
| Enterprise Value (EV) | 25,818 | 26,712 | 23,811 | 19,081 | 11,903 | 13,243 |
| Change | - | 3.46% | -10.86% | -19.87% | -37.62% | 11.26% |
| P/E | 6.53x | 15.2x | -104x | -5.38x | -4.27x | -4.54x |
| PBR | 1.33x | 0.97x | 1.11x | 0.55x | 0.75x | 0.97x |
| PEG | - | -0.2x | 1x | -0x | -0.1x | -0.98x |
| Capitalization / Revenue | 0.47x | 0.36x | 0.41x | 0.23x | 0.27x | 0.29x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.29x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | -0x | -6.34x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 2.2 | 0.7 | 0.35 | 0.2 | - | - |
| Rate of return | 6.97% | 3.17% | 1.77% | 1.86% | - | - |
| EPS 2 | 4.83 | 1.45 | -0.19 | -2 | -2.6 | -2.72 |
| Distribution rate | 45.5% | 48.3% | -184% | -10% | - | - |
| Net sales 1 | 71,756 | 66,437 | 52,265 | 51,008 | 44,168 | 46,022 |
| EBITDA | 15,219 | 8,146 | 4,228 | 730.6 | 97 | - |
| EBIT 1 | 12,883 | 5,736 | 1,619 | -2,009 | -2,652 | -2,089 |
| Net income 1 | 5,191 | 1,555 | -207 | -2,147 | -2,791 | -2,913 |
| Net Debt | -8,013 | 3,014 | 2,633 | 7,554 | - | - |
| Reference price 2 | 31.55 | 22.10 | 19.75 | 10.75 | 11.10 | 12.35 |
| Nbr of stocks (in thousands) | 1,072,298 | 1,072,298 | 1,072,298 | 1,072,298 | 1,072,298 | 1,072,298 |
| Announcement Date | 17/03/22 | 15/03/23 | 15/03/24 | 17/03/25 | 16/03/26 | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.58x | - | - | - | 422M | |
| 17.07x | 0.8x | 5.7x | 4.7% | 21.41B | |
| 26.54x | 3.93x | 12.5x | 6.59% | 19.27B | |
| -85.06x | 0.87x | 6.45x | 0.8% | 15.44B | |
| -316.32x | - | - | -.--% | 14.51B | |
| 20.82x | 2.49x | 54.02x | 1.92% | 13.19B | |
| 20.84x | 3.14x | 10.82x | 2.2% | 7.08B | |
| 23.02x | 2.27x | 14.87x | 1.71% | 5.71B | |
| 22x | 0.76x | 11.28x | 2.91% | 5.33B | |
| Average | -30.63x | 2.04x | 16.52x | 2.6% | 11.37B | |
| Weighted average by Cap. | -42.57x | 2.04x | 15.97x | 3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1304 Stock
- Valuation USI Corporation
Select your edition
All financial news and data tailored to specific country editions
