Subscribe

USI Corporation (1304.TW)

TWD13.80 +0.25 (+1.85%)
TW TAI Basic Materials Chemicals - Specialty
Address No. 330, Fengren Road 81449
Kaohsiung, TW
CEO Yi-Gui Wu
IPO 2000-01-04
ISIN TW0001304004

Explore sections of this company profile

Description

USI Corporation operates as a globally active enterprise involved in the creation, production, and sale of a diverse spectrum of chemical and plastic items across continents including Asia, North America, Europe, Africa, and Oceania. Its core business centers on manufacturing various polyethylene types, such as low-density, high-density, and linear low-density resins, as well as ethylene vinyl acetate. The company's comprehensive product lineup extends to vinyl chloride monomer, PVC powder, plastic pellets, polystyrene, and acrylonitrile-butadiene-styrene (ABS) copolymer resins. Additionally, USI produces specialized materials like glass wool products and manganese-zinc soft ferrite powder and cores. Its offerings also encompass a variety of finished plastic goods, including tubes, stretch films, embossed films, industrial multi-layer wraps, plastic cloths, skins, and powders, alongside consumer products such as vest bags, garbage bags, and diapers. Beyond manufacturing, USI provides a range of services, including business management consulting, warehousing for petrochemical raw materials, and commission agency. The company also engages in extensive import and export trade, the distribution of chemical raw materials, the manufacturing of reinforced plastic products, and the wholesale of electronic materials. These products are marketed under established brand names such as EVATHENE, PAXOTHENE, UNITHENE, LINATHENE, and ViviOn. Originally incorporated in 1965 as USI Far East Corporation, USI Corporation's headquarters are located in Kaohsiung, Taiwan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD13.80 +0.25 (+1.85%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
-0.16
Float Shares
810.49M
Free Float %
75.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.78% -20.06% +6.69% +15.91% +14.86% +20.28% -45.63% -58.20% +8.70% -5.27%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
13.80
DCF (Unlevered) 43.67 +216.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.12
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Chemicals - Specialty: +4.7%
    -13.4% Q1'26: -11.5% (vs Q1'25)
  • EPS growth Chemicals - Specialty: +13.2%
    -30.0% Q1'26: +30.5% (vs Q1'25)
  • FCF margin FCF growth · Chemicals - Specialty: +44.1%
    -3.3% Q1'26: -4.0% (vs Q1'25)
  • EBIT margin Chemicals - Specialty: +8.8%
    -6.0% Q1'26: -5.9% (vs Q1'25)
  • ROIC Chemicals - Specialty: +5.6%
    -5.9% Q1'26: -5.0% (vs Q1'25)
  • Share dilution Chemicals - Specialty: +0.1%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Chemicals - Specialty: 0.18×
    2,530.58× Q1'26: -8.28× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.10) × ERP
WACC = 40% × Ke + 60% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 43.04 Current price: 13.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
Revenue
58.13B
est: 58.73B (-1.0%)
60.89B
est: 58.73B (+3.7%)
55.66B
est: 55.36B (+0.5%)
50.20B
est: 49.53B (+1.4%)
71.76B
est: 67.64B (+6.1%)
66.44B
est: 67.74B (-1.9%)
52.26B
est: 51.81B (+0.9%)
51.01B
est: 51.15B (-0.3%)
44.17B
est: 44.46B (-0.7%)
45.72B
45.72B – 45.72B
+2.8% YoY
47.94B
47.94B – 47.94B
+4.9% YoY
EBITDA
5.63B
est: 8.03B (-29.9%)
4.74B
est: 8.03B (-41.0%)
5.85B
est: 7.57B (-22.7%)
9.82B
est: 6.77B (+45.0%)
15.94B
est: 9.25B (+72.4%)
9.43B
est: 9.26B (+1.9%)
5.02B
est: 5.06B (-0.7%)
1.41B
est: 4.99B (-71.7%)
8.23M
est: 4.34B (-99.8%)
4.46B
4.46B – 4.46B
+2.8% YoY
4.68B
4.68B – 4.68B
+4.9% YoY
EBIT
3.73B
est: 5.50B (-32.1%)
2.73B
est: 5.50B (-50.2%)
3.66B
est: 5.18B (-29.4%)
7.51B
est: 4.63B (+62.0%)
13.65B
est: 6.33B (+115.6%)
7.07B
est: 6.34B (+11.5%)
2.46B
est: 2.68B (-8.3%)
-1.29B
est: 2.64B (-148.7%)
-2.65B
est: 2.30B (-215.5%)
2.36B
2.36B – 2.36B
+2.8% YoY
2.48B
2.48B – 2.48B
+4.9% YoY
Net Income
1.11B
est: 1.04B (+6.8%)
539.94M
est: 1.33B (-59.4%)
1.28B
est: 1.28B (+0.4%)
2.41B
est: 2.10B (+14.7%)
5.19B
est: 4.54B (+14.3%)
1.56B
est: 1.27B (+22.9%)
-207.01M
est: -783.70M (+73.6%)
-2.15B
est: -1.61B (-33.4%)
-6.41B
est: -2.32B (-176.3%)
-4.23B
-4.23B – -4.23B
-82.4% YoY
— – —
+100.0% YoY
SGA
3.36B
est: 3.98B (-15.7%)
3.44B
est: 3.98B (-13.7%)
3.38B
est: 3.76B (-9.9%)
3.22B
est: 3.36B (-4.2%)
4.44B
est: 4.59B (-3.2%)
4.77B
est: 4.60B (+3.7%)
3.52B
est: 3.66B (-3.8%)
3.78B
est: 3.61B (+4.7%)
3.44B
est: 3.14B (+9.7%)
3.23B
3.23B – 3.23B
+2.8% YoY
3.38B
3.38B – 3.38B
+4.9% YoY
EPS
1.04
est: 0.97 (+7.1%)
0.50
est: 1.24 (-59.7%)
1.20
est: 1.19 (+0.8%)
2.25
est: 1.96 (+14.8%)
4.84
est: 4.24 (+14.3%)
1.45
est: 1.18 (+22.9%)
-0.19
est: -0.73 (+74.0%)
-2.00
est: -1.50 (-33.3%)
-2.60
est: -2.16 (-20.4%)
-3.94
-3.94 – -3.94
-82.4% YoY
— – —
+100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-05 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-05-04 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-5.43B
OE per share TTM
-5.07
Owner's Yield
-38.79%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
40.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 27 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-537.7K
Shares Outstanding
1.07B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yi-Gui Wu Chairman & Chief Executive Officer 12M male
Pei-Chi Wu President, GM & Representative Director 6M male
Ming-Tsung Wu Deputy General Manager of Business 4M male
Kuo Lung Tseng Sales Director 3M male
Yung-Chih Chen Head of Legal Division & Corporation Governance Officer male
Hun-Yeu Lai Chief Information Security Officer
Wen-Li Yang Chief Financial Officer male
Chuan-Hua Kuo Chief Accounting Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits