Jay Ushin Ltd

Jay Ushin Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Jay Ushin Ltd

₹ 822 2.76%
29 Sep - close price
jpmgroup.co.in BSE: 513252
About

Jay Ushin is engaged in the manufacturing and selling of components such as lock and key sets, combination switches, heater control panels (HVAC), and door latches for automobiles.[1]

Key Points

Part of the JPM Group
Jay Ushin Ltd belongs to the remarkable industrial conglomerate of JPM Group. This group has been an epitome of professionalism, quality and efficiency for ~60 years now. [1]

Website BSE
  • Market Cap ₹ 317 Cr.
  • Current Price ₹ 822
  • High / Low ₹ 899 / 477
  • Stock P/E 25.9
  • Book Value ₹ 249
  • Dividend Yield 0.37 %
  • ROCE 15.0 %
  • ROE 13.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Promoter holding has increased by 0.78% over last quarter.

Cons

  • Stock is trading at 3.29 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.15.0 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
25.90 162.07 187.49 201.11 133.45 176.48 159.88 186.39 187.41 203.12 170.33 173.61 162.29
41.62 153.37 175.82 185.25 126.96 168.14 151.94 178.20 178.54 194.42 162.45 166.83 156.58
Operating Profit -15.72 8.70 11.67 15.86 6.49 8.34 7.94 8.19 8.87 8.70 7.88 6.78 5.71
OPM % -60.69% 5.37% 6.22% 7.89% 4.86% 4.73% 4.97% 4.39% 4.73% 4.28% 4.63% 3.91% 3.52%
1.95 3.92 1.70 5.32 2.60 3.14 4.17 4.67 3.32 4.07 2.89 4.40 3.68
Interest 4.23 3.38 2.69 3.38 3.00 2.89 4.20 4.11 3.23 3.45 3.14 4.06 3.37
Depreciation 5.14 5.26 3.57 5.21 3.76 3.43 3.56 4.40 4.01 4.06 3.78 3.02 2.30
Profit before tax -23.14 3.98 7.11 12.59 2.33 5.16 4.35 4.35 4.95 5.26 3.85 4.10 3.72
Tax % 4.28% 20.60% -5.20% 40.51% 35.62% 38.18% 22.99% 10.34% 23.84% 28.14% 25.97% 29.51% 26.88%
-22.15 3.16 7.49 7.49 1.50 3.19 3.35 3.89 3.77 3.79 2.85 2.89 2.71
EPS in Rs -57.32 8.18 19.38 19.38 3.88 8.25 8.67 10.07 9.76 9.81 7.37 7.48 7.01
Raw PDF

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
459 516 578 647 688 788 860 855 663 577 657 734 709
446 504 560 630 673 773 840 820 635 556 625 702 680
Operating Profit 13 12 18 17 15 15 20 35 28 20 31 32 29
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 13
Profit before tax 2 5 8 5 8 6 8 13 2 1 16 18 17
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 12
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 31.67
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: 0%
Compounded Profit Growth
10 Years: 12%
5 Years: 5%
3 Years: 93%
TTM: -14%
Stock Price CAGR
10 Years: 30%
5 Years: 14%
3 Years: 22%
1 Year: 69%
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
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
91 82 72 62 86 121 154 157 127 135 123 112
104 129 152 170 189 169 165 143 181 143 134 151
Total Liabilities 229 249 266 277 326 345 384 375 384 350 343 359
80 91 116 142 156 150 152 168 180 171 173 175
CWIP 17 20 15 13 2 6 1 3 10 8 3 0
Investments 0 0 0 0 0 1 1 0 0 0 0 0
132 137 136 122 167 188 230 204 195 170 167 184
Total Assets 229 249 266 277 326 345 384 375 384 350 343 359

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%

Shareholding Pattern

Numbers in percentages

7 Recently
Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023
56.35% 56.35% 56.35% 56.35% 56.35% 56.35% 56.35% 56.35% 60.73% 61.10% 61.10% 61.88%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
43.63% 43.63% 43.63% 43.63% 43.63% 43.63% 43.63% 43.63% 39.24% 38.88% 38.88% 38.08%
No. of Shareholders 1,9721,9691,9621,9781,9501,9991,9871,8611,8862,0612,0332,016

* 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.

Documents

Announcements

Annual reports

Credit ratings