Jay Ushin Ltd

₹ 781 -2.98%

06 Mar - 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 ₹ 301 Cr.
Current Price ₹ 781
High / Low ₹ 1,602 / 559
Stock P/E 39.7
Book Value ₹ 204
Dividend Yield 0.51 %
ROCE %
ROE 13.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.83 times its book value
Company has low interest coverage ratio.
Earnings include an other income of Rs.10.8 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

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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019
	209.17	172.66	180.56	169.53	157.82
	200.64	164.25	171.87	162.41	150.07
Operating Profit	8.53	8.41	8.69	7.12	7.75
OPM %	4.08%	4.87%	4.81%	4.20%	4.91%
	2.55	2.88	2.12	3.76	2.07
Interest	3.84	4.80	4.60	4.08	4.44
Depreciation	4.22	3.98	4.20	4.55	4.81
Profit before tax	3.02	2.51	2.01	2.25	0.57
Tax %	24.17%	16.33%	20.40%	-16.00%	-121.05%
	2.29	2.11	1.60	2.62	1.26
EPS in Rs	5.93	5.46	4.14	6.78	3.26
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019	TTM
	855	681
	820	649
Operating Profit	35	32
OPM %	4%	5%
	10	11
Interest	16	18
Depreciation	16	18
Profit before tax	13	7
Tax %	9%
	12	8
EPS in Rs	29.78	19.64
Dividend Payout %	10%

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

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	%

Stock Price CAGR
10 Years:	16%
5 Years:	10%
3 Years:	11%
1 Year:	30%

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

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019	Sep 2019
Equity Capital	4	4
Reserves	71	75
	157	124
	143	182
Total Liabilities	376	384
	168	183
CWIP	3	0
Investments	0	0
	205	201
Total Assets	376	384

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019
	43
	-24
	-18
Net Cash Flow	1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2019
Debtor Days	28
Inventory Days	47
Days Payable	53
Cash Conversion Cycle	22
Working Capital Days	-19
ROCE %

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)
% ・Standalone data

		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 ・Standalone data

Revenue Contribution - Door Latches
% ・Standalone data

Revenue Contribution - Lock and Key Sets
% ・Standalone data

Revenue Contribution - Switches
% ・Standalone data

Production Volume - Lock sets and components
Nos. ・Standalone data

Production Volume - Switches
Nos. ・Standalone data

Sales Volume - Lock sets and components
Nos. ・Standalone data

Sales Volume - Switches
Nos. ・Standalone data

Customer Concentration (Revenue from Top 3 Customers)
% ・Standalone data

Segmental Sale Mix - 4-Wheellers
% ・Standalone data

Shareholding Pattern

Numbers in percentages

2 Recently

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	61.10%	61.88%	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%
	38.88%	38.08%	37.10%	37.10%	37.11%	37.11%	37.11%	37.12%	37.12%	37.11%	37.12%	37.12%
No. of Shareholders	2,033	2,016	2,025	2,052	1,986	1,959	2,033	2,037	2,034	2,027	1,984	2,478

	Dec 2015	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	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	2,478

* 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