Usi (TPE:1304) Cyclically Adjusted Book per Share: NT$22.44 (As of Dec. 2025)


TPE:1304 Usi Corp TPE:1304
49 GF Score
Price NT$14.20
GF Value NT$13.19
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Usi Cyclically Adjusted Book per Share?

Usi TPE:1304 -3.40% 49 Cyclically Adjusted Book per Share is NT$22.44 as of Dec. 2025. GuruFocus rates TPE:1304 with a GF Score™ of 49/100 and a GF Value™ of NT$13.19 (Fairly Valued). The stock has 7 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Usi's adjusted book value per share for the three months ended in Dec. 2025 was NT$16.330. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is NT$22.44 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Usi's average Cyclically Adjusted Book Growth Rate was 0.70% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 2.50% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 5.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Usi was 7.60% per year. The lowest was 2.50% per year. And the median was 6.20% per year.

As of today (2026-07-07), Usi's current stock price is NT$14.20. Usi's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$22.44. Usi's Cyclically Adjusted PB Ratio of today is 0.63.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Usi was 2.31. The lowest was 0.41. And the median was 0.79.


Usi  (TPE:1304) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Usi's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=14.20/22.44
=0.63

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Usi was 2.31. The lowest was 0.41. And the median was 0.79.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


Usi Cyclically Adjusted Book per Share Related Terms


Usi Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Usi's Cyclically Adjusted Book per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Usi Cyclically Adjusted Book per Share Chart

Usi Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 19.29 20.86 21.71 22.29 22.44

Usi Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 22.29 22.51 22.59 22.63 22.44

TPE:1304 vs LIN, SHW, ECL: Cyclically Adjusted Book per Share Comparison

For the Specialty Chemicals subindustry, Usi's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Usi Cyclically Adjusted PB Ratio vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Usi's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Usi's Cyclically Adjusted PB Ratio falls into.


TPE:1304
49GF Score
Usi Corp TPE:1304
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Usi Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Usi's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=16.33/324.0540*324.0540
=16.330

Current CPI (Dec. 2025) = 324.0540.

Usi Quarterly Data

Book Value per Share CPI Adj_Book
201603 16.201 238.132 22.047
201606 16.047 241.018 21.576
201609 16.233 241.428 21.789
201612 16.532 241.432 22.190
201703 16.650 243.801 22.131
201706 16.404 244.955 21.701
201709 16.738 246.819 21.976
201712 16.902 246.524 22.218
201803 17.245 249.554 22.393
201806 17.283 251.989 22.226
201809 17.210 252.439 22.092
201812 16.961 251.233 21.877
201903 17.457 254.202 22.254
201906 17.432 256.143 22.054
201909 17.384 256.759 21.940
201912 17.401 256.974 21.943
202003 17.229 258.115 21.630
202006 17.222 257.797 21.648
202009 18.083 260.280 22.514
202012 19.576 260.474 24.354
202103 20.961 264.877 25.644
202106 21.287 271.696 25.389
202109 22.366 274.310 26.422
202112 23.745 278.802 27.599
202203 24.730 287.504 27.874
202206 22.203 296.311 24.282
202209 22.557 296.808 24.628
202212 22.845 296.797 24.943
202303 22.782 301.836 24.459
202306 21.860 305.109 23.217
202309 22.308 307.789 23.487
202312 21.686 306.746 22.910
202403 21.573 312.332 22.383
202406 21.129 314.175 21.793
202409 20.396 315.301 20.962
202412 19.398 315.605 19.917
202503 18.898 319.799 19.149
202506 16.836 322.561 16.914
202509 16.884 324.800 16.845
202512 16.330 324.054 16.330

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of NT$22.44 mean?
Usi (TPE:1304) has a Cyclically Adjusted Book per Share of NT$22.44 as of Dec. 2025. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Usi and its competitors.
Is Usi's Cyclically Adjusted Book per Share too high?
Usi's current Cyclically Adjusted Book per Share is NT$22.44. Overall, Usi has a GF Score™ of 49/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Usi's Cyclically Adjusted Book per Share compare to LIN and SHW?
Usi's Cyclically Adjusted Book per Share of NT$22.44 can be compared against companies in the Chemicals industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Chemicals company?
A good Cyclically Adjusted Book per Share depends on the Chemicals industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Usi and its competitors. Usi's current Cyclically Adjusted Book per Share is NT$22.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Usi stock overvalued right now?
Based on GuruFocus' analysis, Usi (TPE:1304) is currently considered Fairly Valued. The stock's GF Value™ is NT$13.19, compared to a current price of NT$14.20 — trading 7.7% above its estimated fair value. The current Cyclically Adjusted Book per Share is NT$22.44. Usi's overall GF Score™ is 49/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Usi (TPE:1304), the current Cyclically Adjusted Book per Share is NT$22.44 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Usi (TPE:1304) Overvalued in 2026?

Based on GuruFocus' analysis, Usi stock appears to be overvalued. The current stock price of NT$14.20 is trading 7.7% above its estimated GF Value™ of NT$13.19. GuruFocus considers Usi to be Fairly Valued.

Key valuation signals for TPE:1304:

  • Cyclically Adjusted Book per Share: NT$22.44
  • GF Value™: NT$13.19 vs. price of NT$14.20 (7.7% above fair value)
  • GF Score™: 49/100 with 7 warning signs

No single metric tells the full story. See the TPE:1304 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Usi Business Description

Address No. 330, Fengren Road, Renwu District, Kaohsiung, TWN, 81449
Usi Corp produces and sells polyethylene. The company manufactures and sells polyethylene resins that can be classified into four categories: Low Density Polyethylene, Ethylene-Vinyl Acetate copolymer, High Density Polyethylene - HDPE and Linear Low-Density Polyethylene - LLDPE. Its other new products include a zipper bag, a breathable rain poncho, Anti Smog Mesh, Aqua Genie, Anti-haze Screen Window Mesh, ViviOnTM Cyclic Block Copolymers (CBC), Superior Sun-Shielding Coating, and FREVA - Fireproof Material. Its segments consist of USI, CGPC and CGPC's subsidiaries, TTC and TTC's subsidiaries, ACME and ACME's subsidiaries APC and APC's subsidiaries, and Others. Geographically, it operates in Asia, Americas, Europe, Africa, Oceania, and others, with Asia deriving the majority of revenue.
49GF Score

Get the complete analysis for TPE:1304

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$14.20
Price
NT$13.19
GF Value