|
End-of-day quote
Taiwan S.E.
28/08/2026
|
5-day change | 1st Jan Change | ||
| 12.05 TWD | -2.82% |
|
+2.12% | +8.56% |
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 | 12,921 |
| Change | - | -29.95% | -10.63% | -45.57% | 3.26% | 8.56% |
| Enterprise Value (EV) | 25,818 | 26,712 | 23,811 | 19,081 | 11,903 | 12,921 |
| Change | - | 3.46% | -10.86% | -19.87% | -37.62% | 8.56% |
| P/E | 6.53x | 15.2x | -104x | -5.38x | -4.27x | -4.43x |
| PBR | 1.33x | 0.97x | 1.11x | 0.55x | 0.75x | 0.95x |
| PEG | - | -0.2x | 1x | -0x | -0.1x | -0.96x |
| Capitalization / Revenue | 0.47x | 0.36x | 0.41x | 0.23x | 0.27x | 0.28x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.28x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | -0x | -0x | -6.19x |
| 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 | 12.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -4.56x | - | - | - | 420M | |
| 17.46x | 0.82x | 5.81x | 4.6% | 21.91B | |
| 13.18x | - | - | 6.47% | 19.6B | |
| -316.32x | - | - | -.--% | 14.54B | |
| -87.76x | 0.87x | 6.41x | 0.82% | 14.71B | |
| 17.6x | 2.4x | 52.06x | 1.99% | 12.68B | |
| 23.56x | 3.58x | 11.78x | 1.98% | 7.85B | |
| 24.01x | 2.37x | 15.52x | 1.64% | 5.95B | |
| 24.41x | 0.8x | 11.68x | 2.04% | 5.62B | |
| 22.98x | - | - | - | 5.04B | |
| Average | -26.54x | 1.81x | 17.21x | 2.44% | 10.83B | |
| Weighted average by Cap. | -41.06x | 1.57x | 16.47x | 2.93% |
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
