Jay Ushin Ltd

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

Jay Ushin Ltd

₹ 1,261 20.00%
31 Oct 4:01 p.m.
jpmgroup.co.in BSE: 513252
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 ₹ 487 Cr.
  • Current Price ₹ 1,261
  • High / Low ₹ 1,261 / 530
  • Stock P/E 34.2
  • Book Value ₹ 311
  • Dividend Yield 0.32 %
  • ROCE 12.8 %
  • ROE 10.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 4.06 times its book value
  • The company has delivered a poor sales growth of 5.22% over past five years.
  • Company has a low return on equity of 12.5% over last 3 years.
  • Earnings include an other income of Rs.13.8 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 ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
187.41 203.12 170.33 173.61 162.29 201.16 176.99 185.81 195.77 212.02 218.51 228.90 214.13
178.54 194.42 162.45 166.83 156.58 192.99 169.44 181.65 187.02 202.38 209.58 219.04 204.94
Operating Profit 8.87 8.70 7.88 6.78 5.71 8.17 7.55 4.16 8.75 9.64 8.93 9.86 9.19
OPM % 4.73% 4.28% 4.63% 3.91% 3.52% 4.06% 4.27% 2.24% 4.47% 4.55% 4.09% 4.31% 4.29%
3.32 4.07 2.89 4.40 3.68 3.61 3.16 4.78 3.45 2.81 4.13 3.24 3.61
Interest 3.23 3.45 3.14 4.06 3.37 3.61 3.45 3.55 4.24 4.32 4.29 3.65 3.61
Depreciation 4.01 4.06 3.78 3.02 2.30 2.72 2.59 2.93 3.91 3.99 4.01 5.09 3.92
Profit before tax 4.95 5.26 3.85 4.10 3.72 5.45 4.67 2.46 4.05 4.14 4.76 4.36 5.27
Tax % 23.84% 28.14% 25.97% 29.51% 26.88% 21.65% 17.56% -41.06% 35.80% 18.12% 30.04% 32.57% 13.09%
3.77 3.79 2.85 2.89 2.71 4.27 3.85 3.47 2.59 3.39 3.33 2.94 4.58
EPS in Rs 9.76 9.81 7.37 7.48 7.01 11.05 9.96 8.98 6.70 8.77 8.62 7.61 11.85
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
578 647 688 788 860 855 663 577 657 734 726 855 874
560 630 673 773 840 820 635 556 625 702 701 818 836
Operating Profit 18 17 15 15 20 35 28 20 31 32 26 37 38
OPM % 3% 3% 2% 2% 2% 4% 4% 4% 5% 4% 4% 4% 4%
9 8 19 16 14 10 10 13 15 15 15 14 14
Interest 8 7 10 10 11 16 17 13 15 14 14 16 16
Depreciation 12 13 15 15 16 16 19 19 15 15 11 17 17
Profit before tax 8 5 8 6 8 13 2 1 16 18 16 17 19
Tax % 17% 29% 26% 32% -31% 9% -53% 829% 26% 27% 12% 29%
7 4 6 4 11 12 3 -4 12 13 14 12 14
EPS in Rs 17.16 9.47 15.99 10.51 27.64 29.86 6.83 -10.35 30.90 34.42 36.98 31.72 36.85
Dividend Payout % 15% 21% 16% 19% 11% 10% 0% 0% 10% 9% 8% 13%
Compounded Sales Growth
10 Years: 3%
5 Years: 5%
3 Years: 9%
TTM: 15%
Compounded Profit Growth
10 Years: 7%
5 Years: 46%
3 Years: 2%
TTM: 0%
Stock Price CAGR
10 Years: 18%
5 Years: 24%
3 Years: 34%
1 Year: 82%
Return on Equity
10 Years: 10%
5 Years: 10%
3 Years: 12%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 39 41 46 51 61 71 72 69 82 93 105 116
72 62 86 121 154 157 127 135 123 112 148 140
152 170 189 169 165 143 181 143 134 151 106 141
Total Liabilities 266 277 326 345 384 375 384 350 343 359 364 401
116 142 156 150 152 168 180 171 173 175 180 167
CWIP 15 13 2 6 1 3 10 8 3 0 2 7
Investments 0 0 0 1 1 0 0 0 0 0 0 0
136 122 167 188 230 204 195 170 167 184 181 227
Total Assets 266 277 326 345 384 375 384 350 343 359 364 401

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
40 42 -12 -30 -27 43 66 14 28 22 -16 20
-20 -26 -0 2 4 -24 -29 3 2 3 -5 5
-23 -18 16 24 23 -18 -40 -16 -30 -26 21 -25
Net Cash Flow -3 -1 4 -4 -0 1 -2 0 -0 -0 -0 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 32 30 44 49 54 28 29 38 30 32 28 36
Inventory Days 37 32 38 33 36 47 64 55 56 56 50 53
Days Payable 87 87 91 68 62 53 76 61 59 62 41 52
Cash Conversion Cycle -18 -24 -9 13 28 22 17 32 26 26 37 37
Working Capital Days -54 -48 -40 -29 -12 -19 -31 -29 -26 -15 -11 -5
ROCE % 15% 14% 11% 10% 9% 12% 8% 7% 14% 15% 13% 13%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
61.10% 61.10% 61.88% 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% 38.88% 38.08% 37.10% 37.10% 37.11% 37.11% 37.11% 37.12% 37.12% 37.11% 37.12%
No. of Shareholders 2,0612,0332,0162,0252,0521,9861,9592,0332,0372,0342,0271,984

* 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