Jay Ushin Ltd

₹ 894 -0.11%

12 Jun - close price

About

Incorporated in 1986, Jay Ushin Ltd manufactures, purchases and sells automobiles components^[1]

Key Points

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

Website BSE

Market Cap ₹ 345 Cr.
Current Price ₹ 894
High / Low ₹ 1,602 / 612
Stock P/E 19.4
Book Value ₹ 353
Dividend Yield 0.45 %
ROCE 12.4 %
ROE 13.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 2.54 times its book value
The company has delivered a poor sales growth of 10.9% over past five years.
Tax rate seems low
Company has a low return on equity of 12.6% over last 3 years.
Earnings include an other income of Rs.14.0 Cr.
Dividend payout has been low at 9.80% of profits over last 3 years
Debtor days have increased from 36.8 to 46.5 days.

* 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

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	173.61	162.29	201.16	176.99	185.81	195.77	212.02	218.51	228.90	214.13	242.27	245.11	267.56
	166.83	156.58	192.99	169.44	181.65	187.02	202.38	209.58	219.04	204.94	233.04	237.74	257.92
Operating Profit	6.78	5.71	8.17	7.55	4.16	8.75	9.64	8.93	9.86	9.19	9.23	7.37	9.64
OPM %	3.91%	3.52%	4.06%	4.27%	2.24%	4.47%	4.55%	4.09%	4.31%	4.29%	3.81%	3.01%	3.60%
	4.40	3.68	3.61	3.16	4.78	3.45	2.81	4.13	3.24	3.61	3.43	3.55	3.41
Interest	4.06	3.37	3.61	3.45	3.55	4.24	4.32	4.29	3.65	3.61	3.60	3.05	3.68
Depreciation	3.02	2.30	2.72	2.59	2.93	3.91	3.99	4.01	5.09	3.92	4.08	4.11	4.01
Profit before tax	4.10	3.72	5.45	4.67	2.46	4.05	4.14	4.76	4.36	5.27	4.98	3.76	5.36
Tax %	29.51%	26.88%	21.65%	17.56%	-41.06%	35.80%	18.12%	30.04%	32.57%	13.09%	29.92%	-14.36%	-0.75%
	2.89	2.71	4.27	3.85	3.47	2.59	3.39	3.33	2.94	4.58	3.49	4.30	5.40
EPS in Rs	7.48	7.01	11.05	9.96	8.98	6.70	8.77	8.62	7.61	11.85	9.03	11.13	13.97
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	647	688	788	860	855	663	577	657	734	726	855	969
	630	673	773	840	820	635	556	625	702	701	818	934
Operating Profit	17	15	15	20	35	28	20	31	32	26	37	35
OPM %	3%	2%	2%	2%	4%	4%	4%	5%	4%	4%	4%	4%
	8	19	16	14	10	10	13	15	15	15	14	14
Interest	7	10	10	11	16	17	13	15	14	14	16	14
Depreciation	13	15	15	16	16	19	19	15	15	11	17	16
Profit before tax	5	8	6	8	13	2	1	16	18	16	17	19
Tax %	29%	26%	32%	-31%	9%	-53%	829%	26%	27%	12%	29%	8%
	4	6	4	11	12	3	-4	12	13	14	12	18
EPS in Rs	9.47	15.99	10.51	27.64	29.86	6.83	-10.35	30.90	34.42	36.98	31.72	45.98
Dividend Payout %	21%	16%	19%	11%	10%	0%	0%	10%	9%	8%	13%	9%

Compounded Sales Growth
10 Years:	3%
5 Years:	11%
3 Years:	10%
TTM:	13%

Compounded Profit Growth
10 Years:	22%
5 Years:	56%
3 Years:	12%
TTM:	52%

Stock Price CAGR
10 Years:	16%
5 Years:	12%
3 Years:	13%
1 Year:	39%

Return on Equity
10 Years:	11%
5 Years:	13%
3 Years:	13%
Last Year:	14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	4	4	4	4	4	4	4	4	4	4	4	4
Reserves	41	46	51	61	71	72	69	82	93	105	116	132
	62	86	121	154	157	127	135	123	112	148	140	141
	170	189	169	165	143	181	143	134	151	106	141	147
Total Liabilities	277	326	345	384	375	384	350	343	359	364	401	425
	142	156	150	152	168	180	171	173	175	180	167	131
CWIP	13	2	6	1	3	10	8	3	0	2	7	6
Investments	0	0	1	1	0	0	0	0	0	0	0	31
	122	167	188	230	204	195	170	167	184	181	227	256
Total Assets	277	326	345	384	375	384	350	343	359	364	401	425

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	42	-12	-30	-27	43	66	14	28	22	-16	20	11
	-26	-0	2	4	-24	-29	3	2	3	-5	5	2
	-18	16	24	23	-18	-40	-16	-30	-26	21	-25	-14
Net Cash Flow	-1	4	-4	-0	1	-2	0	-0	-0	-0	0	0
Free Cash Flow	12	-19	-43	-37	10	30	5	17	10	-13	24	2
CFO/OP	252%	-69%	-196%	-109%	136%	234%	82%	92%	81%	-57%	61%	52%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	30	44	49	54	28	29	38	30	32	28	36	47
Inventory Days	32	38	33	36	47	64	55	56	56	50	53	44
Days Payable	87	91	68	62	53	76	61	59	62	41	52	50
Cash Conversion Cycle	-24	-9	13	28	22	17	32	26	26	37	37	41
Working Capital Days	-48	-40	-29	-12	-19	-31	-29	-26	-15	-11	-5	10
ROCE %	14%	11%	10%	9%	12%	8%	7%	14%	15%	13%	13%	12%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Jan 2026

R&D Intensity (R&D as % of Revenue)
%

		x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx
			x	x	x	x	x		x		x
			xx.xx	xx.xx	xx.xx	xx.xx
			xx.xx	xx.xx	xx.xx	xx.xx
			xx.xx	xx.xx	xx.xx	xx.xx
xx,xxx,xxx	x,xxx,xxx	x,xxx,xxx
xx,xxx,xxx	xx,xxx,xxx	x,xxx,xxx
xx,xxx,xxx	xx,xxx,xxx	x,xxx,xxx
xx,xxx,xxx	xx,xxx,xxx	x,xxx,xxx
											xx
											xx

Please log in to see hidden values.

Number of Manufacturing Plants
Units

Revenue Contribution - Door Latches
%

Revenue Contribution - Lock and Key Sets
%

Revenue Contribution - Switches
%

Production Volume - Lock sets and components
Nos.

Production Volume - Switches
Nos.

Sales Volume - Lock sets and components
Nos.

Sales Volume - Switches
Nos.

Customer Concentration (Revenue from Top 3 Customers)
%

Segmental Sale Mix - 4-Wheellers
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	61.88%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%	62.86%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	38.08%	37.10%	37.10%	37.11%	37.11%	37.11%	37.12%	37.12%	37.11%	37.12%	37.12%	37.12%
No. of Shareholders	2,016	2,025	2,052	1,986	1,959	2,033	2,037	2,034	2,027	1,984	2,478	2,373

	Dec 2015	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	68.59%	56.35%	56.30%	56.30%	56.30%	56.35%	56.35%	61.10%	62.86%	62.86%	62.86%
	0.03%	0.03%	0.03%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	31.38%	43.62%	43.67%	43.68%	43.68%	43.63%	43.63%	38.88%	37.11%	37.12%	37.12%
No. of Shareholders	2,442	2,481	2,786	2,406	2,154	1,962	1,987	2,033	1,986	2,034	2,373

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Jay Ushin Ltd

Jay Ushin Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings