Usi (TPE:1304) E10: NT$1.02 (As of Dec. 2025)


TPE:1304 Usi Corp TPE:1304
53 GF Score
Price NT$13.20
GF Value NT$13.18
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Usi E10?

Usi TPE:1304 53 E10 is NT$1.02 as of Dec. 2025. GuruFocus rates TPE:1304 with a GF Score™ of 53/100 and a GF Value™ of NT$13.18 (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 P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

Usi's adjusted earnings per share data for the three months ended in Dec. 2025 was NT$-0.750. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is NT$1.02 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Usi's average E10 Growth Rate was -25.00% per year. During the past 3 years, the average E10 Growth Rate was -15.00% per year. During the past 5 years, the average E10 Growth Rate was -5.70% 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of Usi was 4.80% per year. The lowest was -15.00% per year. And the median was 3.60% per year.

As of today (2026-06-29), Usi's current stock price is NT$13.20. Usi's E10 for the quarter that ended in Dec. 2025 was NT$1.02. Usi's Shiller PE Ratio of today is 12.94.

During the past 13 years, the highest Shiller PE Ratio of Usi was 29.33. The lowest was 6.02. And the median was 11.47.


Usi  (TPE:1304) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

Usi's Shiller P/E Ratio of today is calculated as

Shiller PE Ratio=Share Price/E10
=13.20/1.02
=12.94

* 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 Shiller P/E Ratio of Usi was 29.33. The lowest was 6.02. And the median was 11.47.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


Usi E10 Related Terms


Usi E10 Historical Data

* Premium members only.

The historical data trend for Usi's E10 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 E10 Chart

Usi Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.61 1.66 1.59 1.36 1.02

Usi Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
E10 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 1.36 1.30 1.19 1.13 1.02

TPE:1304 vs LIN, SHW, ECL: E10 Comparison

For the Specialty Chemicals subindustry, Usi's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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 Shiller PE Ratio vs Chemicals Industry

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

* The bar in red indicates where Usi's Shiller PE Ratio falls into.


TPE:1304
53GF Score
Usi Corp TPE:1304
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Usi E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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 earnings per share data for the three months ended in Dec. 2025 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-0.75/324.0540*324.0540
=-0.750

Current CPI (Dec. 2025) = 324.0540.

Usi Quarterly Data

per share eps CPI Adj_EPS
201603 0.260 238.132 0.354
201606 0.404 241.018 0.543
201609 0.245 241.428 0.329
201612 0.186 241.432 0.250
201703 0.275 243.801 0.366
201706 0.206 244.955 0.273
201709 0.330 246.819 0.433
201712 0.220 246.524 0.289
201803 0.230 249.554 0.299
201806 0.260 251.989 0.334
201809 0.110 252.439 0.141
201812 -0.100 251.233 -0.129
201903 0.240 254.202 0.306
201906 0.410 256.143 0.519
201909 0.280 256.759 0.353
201912 0.260 256.974 0.328
202003 0.200 258.115 0.251
202006 0.270 257.797 0.339
202009 0.560 260.280 0.697
202012 1.200 260.474 1.493
202103 1.160 264.877 1.419
202106 1.220 271.696 1.455
202109 0.970 274.310 1.146
202112 1.480 278.802 1.720
202203 0.500 287.504 0.564
202206 0.330 296.311 0.361
202209 0.160 296.808 0.175
202212 0.460 296.797 0.502
202303 -0.090 301.836 -0.097
202306 0.030 305.109 0.032
202309 0.210 307.789 0.221
202312 -0.340 306.746 -0.359
202403 -0.370 312.332 -0.384
202406 -0.230 314.175 -0.237
202409 -0.620 315.301 -0.637
202412 -0.780 315.605 -0.801
202503 -0.590 319.799 -0.598
202506 -0.810 322.561 -0.814
202509 -0.450 324.800 -0.449
202512 -0.750 324.054 -0.750

Add all the adjusted EPS together and divide 10 will get our e10.

Frequently Asked Questions Learn more about E10 →
What does a E10 of NT$1.02 mean?
Usi (TPE:1304) has a E10 of NT$1.02 as of Dec. 2025. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Usi and its competitors.
Is Usi's E10 too high?
Usi's current E10 is NT$1.02. Overall, Usi has a GF Score™ of 53/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Usi's E10 compare to LIN and SHW?
Usi's E10 of NT$1.02 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 E10 for a Chemicals company?
A good E10 depends on the Chemicals industry context. However, E10 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 E10 mean?
A high E10 can signal that a stock is expensive relative to its fundamentals. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Usi and its competitors. Usi's current E10 is NT$1.02. 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$13.18, compared to a current price of NT$13.20 — trading 0.2% above its estimated fair value. The current E10 is NT$1.02. Usi's overall GF Score™ is 53/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is E10 calculated?
E10 is calculated from a company's financial statements. For Usi (TPE:1304), the current E10 is NT$1.02 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$13.20 is trading 0.2% above its estimated GF Value™ of NT$13.18. GuruFocus considers Usi to be Fairly Valued.

Key valuation signals for TPE:1304:

  • E10: NT$1.02
  • GF Value™: NT$13.18 vs. price of NT$13.20 (0.2% above fair value)
  • GF Score™: 53/100 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.
53GF Score

Get the complete analysis for TPE:1304

E10 is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$13.20
Price
NT$13.18
GF Value