Jay Ushin Ltd
Incorporated in 1986, Jay Ushin Ltd manufactures, purchases and sells automobiles components[1]
- Market Cap ₹ 272 Cr.
- Current Price ₹ 705
- High / Low ₹ 899 / 556
- Stock P/E 19.8
- Book Value ₹ 265
- Dividend Yield 0.43 %
- ROCE 15.0 %
- ROE 13.9 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Stock is trading at 2.66 times its book value
- The company has delivered a poor sales growth of -3.11% over past five years.
- Company has a low return on equity of 8.72% over last 3 years.
- Earnings include an other income of Rs.14.8 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
459 | 516 | 578 | 647 | 688 | 788 | 860 | 855 | 663 | 577 | 657 | 734 | 714 | |
446 | 504 | 560 | 630 | 673 | 773 | 840 | 820 | 635 | 556 | 625 | 702 | 686 | |
Operating Profit | 13 | 12 | 18 | 17 | 15 | 15 | 20 | 35 | 28 | 20 | 31 | 32 | 28 |
OPM % | 3% | 2% | 3% | 3% | 2% | 2% | 2% | 4% | 4% | 4% | 5% | 4% | 4% |
8 | 11 | 9 | 8 | 19 | 16 | 14 | 10 | 10 | 13 | 15 | 15 | 15 | |
Interest | 10 | 7 | 8 | 7 | 10 | 10 | 11 | 16 | 17 | 13 | 15 | 14 | 14 |
Depreciation | 10 | 10 | 12 | 13 | 15 | 15 | 16 | 16 | 19 | 19 | 15 | 15 | 11 |
Profit before tax | 2 | 5 | 8 | 5 | 8 | 6 | 8 | 13 | 2 | 1 | 16 | 18 | 18 |
Tax % | -43% | 4% | 17% | 29% | 26% | 32% | -31% | 9% | -53% | 829% | 26% | 27% | |
2 | 5 | 7 | 4 | 6 | 4 | 11 | 12 | 3 | -4 | 12 | 13 | 14 | |
EPS in Rs | 6.06 | 12.06 | 17.16 | 9.47 | 15.99 | 10.51 | 27.64 | 29.86 | 6.83 | -10.35 | 30.90 | 34.42 | 35.50 |
Dividend Payout % | 0% | 17% | 15% | 21% | 16% | 19% | 11% | 10% | 0% | 0% | 10% | 9% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | -3% |
3 Years: | 3% |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 5% |
3 Years: | 93% |
TTM: | -4% |
Stock Price CAGR | |
---|---|
10 Years: | 20% |
5 Years: | 13% |
3 Years: | 17% |
1 Year: | 9% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 9% |
3 Years: | 9% |
Last Year: | 14% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves | 29 | 33 | 39 | 41 | 46 | 51 | 61 | 71 | 72 | 69 | 82 | 93 | 98 |
91 | 82 | 72 | 62 | 86 | 121 | 154 | 157 | 127 | 135 | 123 | 112 | 95 | |
104 | 129 | 152 | 170 | 189 | 169 | 165 | 143 | 181 | 143 | 134 | 151 | 166 | |
Total Liabilities | 229 | 249 | 266 | 277 | 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 |
80 | 91 | 116 | 142 | 156 | 150 | 152 | 168 | 180 | 171 | 173 | 175 | 149 | |
CWIP | 17 | 20 | 15 | 13 | 2 | 6 | 1 | 3 | 10 | 8 | 3 | 0 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 28 |
132 | 137 | 136 | 122 | 167 | 188 | 230 | 204 | 195 | 170 | 167 | 184 | 184 | |
Total Assets | 229 | 249 | 266 | 277 | 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
8 | 35 | 40 | 42 | -12 | -30 | -27 | 43 | 66 | 14 | 28 | 22 | |
-13 | -17 | -20 | -26 | -0 | 2 | 4 | -24 | -29 | 3 | 2 | 3 | |
3 | -17 | -23 | -18 | 16 | 24 | 23 | -18 | -40 | -16 | -30 | -26 | |
Net Cash Flow | -3 | 1 | -3 | -1 | 4 | -4 | -0 | 1 | -2 | 0 | -0 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 33 | 27 | 32 | 30 | 44 | 49 | 54 | 28 | 29 | 38 | 30 | 32 |
Inventory Days | 52 | 47 | 37 | 32 | 38 | 33 | 36 | 47 | 64 | 55 | 56 | 56 |
Days Payable | 79 | 84 | 87 | 87 | 91 | 68 | 62 | 53 | 76 | 61 | 59 | 63 |
Cash Conversion Cycle | 6 | -10 | -18 | -24 | -9 | 13 | 28 | 22 | 17 | 32 | 26 | 26 |
Working Capital Days | 0 | -16 | -26 | -34 | -21 | -1 | 13 | 12 | -1 | 18 | 19 | 17 |
ROCE % | 11% | 10% | 15% | 14% | 11% | 10% | 9% | 12% | 8% | 7% | 14% | 15% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8h - Depositories and Participants) Regulation, 2018, Please find attached certificate for the quarter ended March 31, 2024.
-
Announcement under Regulation 30 (LODR)-Cessation
1d - With reference to exchange email dated April 8, 2024, regarding query raised for additional details required for Corporate Announcement submitted by the Company on April …
-
Announcement under Regulation 30 (LODR)-Cessation
10 Apr - Refer to exchange mail dated April 8,2024, we are submitting fresh corporate announcement as under: Pursuant to Regulation 30 read with Schedule III of the …
-
Announcement under Regulation 30 (LODR)-Cessation
7 Apr - Mr. Balraj Bhanot (DIN 00993431) and Mr. Ashok Panjwani (DIN 00426277), has completed his/their second and final term as an independent director and consequently ceased …
- Closure of Trading Window 23 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
JUL is a joint venture between JPM group and Ushin Limited (Japan) to carry business of auto components manufacturing. Ushin Limited provides technical assistance to the JV while JUL pays royalty and fees for technical know-how. Company is a Tier-1 supplier to major 4-wheeler and 2-wheeler OEMs