Jay Ushin Ltd
Incorporated in 1986, Jay Ushin Ltd manufactures, purchases and sells automobiles components[1]
- Market Cap ₹ 270 Cr.
- Current Price ₹ 700
- High / Low ₹ 877 / 650
- Stock P/E 20.3
- Book Value ₹ 295
- Dividend Yield 0.43 %
- ROCE 13.0 %
- ROE 13.8 %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -3.21% over past five years.
- Tax rate seems low
- Company has a low return on equity of 13.9% over last 3 years.
- Earnings include an other income of Rs.14.2 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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
516 | 578 | 647 | 688 | 788 | 860 | 855 | 663 | 577 | 657 | 734 | 726 | 771 | |
504 | 560 | 630 | 673 | 773 | 840 | 820 | 635 | 556 | 625 | 702 | 701 | 740 | |
Operating Profit | 12 | 18 | 17 | 15 | 15 | 20 | 35 | 28 | 20 | 31 | 32 | 26 | 30 |
OPM % | 2% | 3% | 3% | 2% | 2% | 2% | 4% | 4% | 4% | 5% | 4% | 4% | 4% |
11 | 9 | 8 | 19 | 16 | 14 | 10 | 10 | 13 | 15 | 15 | 15 | 14 | |
Interest | 7 | 8 | 7 | 10 | 10 | 11 | 16 | 17 | 13 | 15 | 14 | 14 | 16 |
Depreciation | 10 | 12 | 13 | 15 | 15 | 16 | 16 | 19 | 19 | 15 | 15 | 11 | 13 |
Profit before tax | 5 | 8 | 5 | 8 | 6 | 8 | 13 | 2 | 1 | 16 | 18 | 16 | 15 |
Tax % | 4% | 17% | 29% | 26% | 32% | -31% | 9% | -53% | 829% | 26% | 27% | 12% | |
5 | 7 | 4 | 6 | 4 | 11 | 12 | 3 | -4 | 12 | 13 | 14 | 13 | |
EPS in Rs | 12.06 | 17.16 | 9.47 | 15.99 | 10.51 | 27.64 | 29.86 | 6.83 | -10.35 | 30.90 | 34.42 | 36.98 | 34.41 |
Dividend Payout % | 17% | 15% | 21% | 16% | 19% | 11% | 10% | 0% | 0% | 10% | 9% | 8% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | -3% |
3 Years: | 8% |
TTM: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 6% |
3 Years: | 98% |
TTM: | 5% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | 20% |
3 Years: | 12% |
1 Year: | -4% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 9% |
3 Years: | 14% |
Last Year: | 14% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves | 33 | 39 | 41 | 46 | 51 | 61 | 71 | 72 | 69 | 82 | 93 | 105 | 110 |
82 | 72 | 62 | 86 | 121 | 154 | 157 | 127 | 135 | 123 | 112 | 148 | 139 | |
129 | 152 | 170 | 189 | 169 | 165 | 143 | 181 | 143 | 134 | 151 | 106 | 142 | |
Total Liabilities | 249 | 266 | 277 | 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 395 |
91 | 116 | 142 | 156 | 150 | 152 | 168 | 180 | 171 | 173 | 175 | 180 | 147 | |
CWIP | 20 | 15 | 13 | 2 | 6 | 1 | 3 | 10 | 8 | 3 | 0 | 2 | 4 |
Investments | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 27 |
137 | 136 | 122 | 167 | 188 | 230 | 204 | 195 | 170 | 167 | 184 | 181 | 217 | |
Total Assets | 249 | 266 | 277 | 326 | 345 | 384 | 375 | 384 | 350 | 343 | 359 | 363 | 395 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
35 | 40 | 42 | -12 | -30 | -27 | 43 | 66 | 14 | 28 | 22 | -16 | |
-17 | -20 | -26 | -0 | 2 | 4 | -24 | -29 | 3 | 2 | 3 | -5 | |
-17 | -23 | -18 | 16 | 24 | 23 | -18 | -40 | -16 | -30 | -26 | 21 | |
Net Cash Flow | 1 | -3 | -1 | 4 | -4 | -0 | 1 | -2 | 0 | -0 | -0 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 27 | 32 | 30 | 44 | 49 | 54 | 28 | 29 | 38 | 30 | 32 | 28 |
Inventory Days | 47 | 37 | 32 | 38 | 33 | 36 | 47 | 64 | 55 | 56 | 56 | 49 |
Days Payable | 84 | 87 | 87 | 91 | 68 | 62 | 53 | 76 | 61 | 59 | 62 | 41 |
Cash Conversion Cycle | -10 | -18 | -24 | -9 | 13 | 28 | 22 | 17 | 32 | 26 | 26 | 36 |
Working Capital Days | -16 | -26 | -34 | -21 | -1 | 13 | 12 | -1 | 18 | 19 | 17 | 38 |
ROCE % | 10% | 15% | 14% | 11% | 10% | 9% | 12% | 8% | 7% | 14% | 15% | 13% |
Documents
Announcements
-
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate
6 Dec - Loss of share certificate and issue of duplicate.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 27 Nov
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - Copy of newspaper publication dated Thursday November 14, 2014 published in Financial Express (English Newspaper) and Jansatta (Hindi Newspaper) in respect of Transfer of Unclaimed …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
15 Nov - Listing Obligation and Disclosure Requirement) regulations, 2015 we are enclosing herewith a copy of newspaper publication for unaudited Financial Results for the quarter and half …
-
Reconstitution Of Committees Of The Board
14 Nov - Board approved committee reconstitution and financial results.
Annual reports
-
Financial Year 2024
from bse
-
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
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