Subscribe

United Integrated Services Co., Ltd. (2404.TW)

TWD1,285.00 +100.00 (+8.44%)
TW TAI Industrials Engineering & Construction
Address No. 3, Baogao Rd. 23144
New Taipei City, TW
CEO Hui Wen Lee
IPO 2000-01-04
ISIN TW0002404001

Explore sections of this company profile

Description

United Integrated Services Co., Ltd. delivers a wide array of engineering and construction services across Taiwan. The company's expertise includes contracting for water infrastructure, instrumentation control, and heating, ventilation, and air conditioning (HVAC) systems. They also specialize in the installation of cleanroom facilities and related operations, alongside the design and implementation of engineering toll collection systems and control apparatus for computer rooms. Their offerings extend to engineering services for traffic surveillance and control systems, as well as providing technical advisory services for project planning and design. Furthermore, the company develops and deploys factory computer control monitoring systems and engineering environment monitoring systems. They undertake electrical and mechanical engineering contracts, particularly for power transmission and distribution. United Integrated Services also handles the design, installation, maintenance, and trade of advanced computerized automatic engineering monitoring systems, and imports specialized telecom radio frequency equipment. Additionally, they are involved in contracting for computer and communication system integration projects, and in the manufacturing and commercialization of associated software and hardware.

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
TWD1,285.00 +100.00 (+8.44%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.90
Float Shares
163.05M
Free Float %
86.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.38% +2.60% +12.02% +6.44% +31.24% +8.01% +121.38% +357.59% +359.64% +1,650.34% +3,459.03%
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
1,285.00
DCF (Unlevered) 655.55 -49.0%
DCF (Levered) 1,217.25 -5.3%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.30
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +39.4% Q1'26: +76.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +47.1% Q1'26: +54.3% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +42.8% Q1'26: +20.3% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +16.6% Q1'26: +19.6% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    Q1'26: -25.9% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.4% Q1'26: +0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.02× Q1'26: 0.01× (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 (0.83) × ERP
WACC = 100% × Ke + 0% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 655.55 Current price: 1,285.00
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.
1 EPS Ana.
Revenue
12.53B
est: 13.57B (-7.7%)
18.13B
est: 17.64B (+2.8%)
23.92B
est: 19.72B (+21.3%)
35.84B
est: 35.84B (0.0%)
25.61B
est: 34.67B (-26.1%)
48.20B
est: 34.79B (+38.5%)
68.89B
est: 55.43B (+24.3%)
47.42B
est: 46.16B (+2.7%)
66.09B
est: 66.08B (+0.0%)
118.94B
118.94B – 118.94B
+80.0% YoY
142.73B
142.73B – 142.73B
+20.0% YoY
EBITDA
1.72B
est: 1.80B (-4.3%)
3.01B
est: 2.34B (+28.7%)
3.45B
est: 2.62B (+31.9%)
5.13B
est: 4.75B (+7.9%)
3.62B
est: 4.60B (-21.2%)
5.56B
est: 4.62B (+20.5%)
6.20B
est: 7.35B (-15.7%)
8.22B
est: 6.36B (+29.2%)
11.17B
est: 9.11B (+22.6%)
16.39B
16.39B – 16.39B
+80.0% YoY
19.67B
19.67B – 19.67B
+20.0% YoY
EBIT
1.61B
est: 1.77B (-8.9%)
3.04B
est: 2.30B (+32.4%)
3.41B
est: 2.57B (+32.5%)
5.09B
est: 4.67B (+8.9%)
3.57B
est: 4.52B (-21.1%)
5.45B
est: 4.54B (+20.3%)
6.06B
est: 7.23B (-16.1%)
8.07B
est: 6.24B (+29.3%)
10.99B
est: 8.94B (+22.9%)
16.09B
16.09B – 16.09B
+80.0% YoY
19.31B
19.31B – 19.31B
+20.0% YoY
Net Income
1.21B
est: 1.28B (-5.2%)
2.15B
est: 2.11B (+1.5%)
2.82B
est: 2.79B (+0.9%)
4.03B
est: 3.77B (+7.0%)
2.77B
est: 3.93B (-29.5%)
4.00B
est: 4.47B (-10.5%)
4.66B
est: 4.14B (+12.4%)
6.19B
est: 5.45B (+13.6%)
9.07B
est: 9.29B (-2.3%)
14.72B
14.72B – 14.72B
+58.5% YoY
16.49B
16.49B – 16.49B
+12.0% YoY
SGA
582.04M
est: 397.87M (+46.3%)
728.32M
est: 517.39M (+40.8%)
850.97M
est: 578.51M (+47.1%)
1.04B
est: 1.05B (-1.1%)
932.28M
est: 1.02B (-8.3%)
1.26B
est: 1.02B (+23.7%)
1.45B
est: 1.63B (-11.0%)
1.61B
est: 1.39B (+15.9%)
2.20B
est: 1.99B (+10.2%)
3.59B
3.59B – 3.59B
+80.0% YoY
4.31B
4.31B – 4.31B
+20.0% YoY
EPS
5.10
est: 6.75 (-24.4%)
9.42
est: 11.14 (-15.4%)
14.77
est: 14.69 (+0.5%)
21.16
est: 19.86 (+6.5%)
14.53
est: 20.69 (-29.8%)
21.25
est: 23.53 (-9.7%)
24.82
est: 21.82 (+13.7%)
32.94
est: 28.59 (+15.2%)
48.08
est: 48.71 (-1.3%)
77.22
77.22 – 77.22
+58.5% YoY
86.49
86.49 – 86.49
+12.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-11 A 4/5 4/5 5/5 5/5 4/5 3/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-06 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-05 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-05-04 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-30 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-29 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-28 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-27 A- 4/5 4/5 5/5 5/5 3/5 3/5 1/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
29.73B
OE per share TTM
156.45
Owner's Yield
15.38%
Maintenance CapEx ratio
9.40%
Maint CapEx / Avg PPE
3.2%

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 87 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Sophus Capital Emerging Market Small Cap ETF EMSC 0.93% 414.2K 0.85%
2 Pacer Emerging Markets Cash Cows 100 ETF ECOW 0.88% 1.88M 0.70%
3 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.57% 419.8K 0.74%
4 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.41% 1.54M 0.72%
5 State Street SPDR MSCI Emerging Markets Small Cap UCITS ETF EMSD.L 0.40% 2.41M 0.55%
6 Avantis Emerging Markets Value ETF AVES 0.37% 5.44M 0.36%
7 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.37% 1.27M 0.74%
8 Franklin FTSE Taiwan ETF FLTW 0.30% 8.92M 0.19%
9 Franklin FTSE Taiwan UCITS ETF FLXT.MI 0.26% 1.71M 0.19%
10 Dimensional - Emerging Markets High Profitability ETF DEHP 0.23% 1.03M 0.44%

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
12.06M
Shares Outstanding
188.59M

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
Chih-Ming Lai President & Director 37M male
Hui Wen Lee Chairman & Chief Executive Officer 31M female
Chun-Yuan Hsu Chief Business Officer 23M male
Hsiangching Tseng Chief Engineer & Vice President of Engineering 21M male
Juichin Wu Vice President 5M male
Limei Pan Accounting Officer female
I-Ping Chang Financial Officer
Li Yun Pan Head of Corporate Governance
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