Jay Ushin

Market Cap (₹ Cr.)

₹291

52 Week High

877.00

Book Value

₹

52 Week Low

650.00

PE Ratio

20.52

PB Ratio

2.66

PE for Sector

40.44

PB for Sector

5.92

ROE

15.39 %

ROCE

19.30 %

Dividend Yield

0.40 %

EPS

₹37.03

Industry

Auto Ancillaries

Sector

Auto Ancillaries

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-

Net Income Growth

-

Cash Flow Change

4,28,000.00 %

ROE

-

ROCE

-

EBITDA Margin (Avg.)

-

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	174	159	184	168	196	182	213	199	210	213	219	209	234	226	252	212	176	183	173	160	157	28	166	189	206	136	180	164	191	191	207	173	178	166	205	180	191	199
Expenses	169	152	174	158	190	177	204	191	201	204	210	200	225	215	240	201	164	172	162	150	150	42	153	176	185	127	168	152	178	179	194	162	167	157	193	169	182	187
EBITDA	5	7	9	9	6	5	9	8	9	8	9	9	8	11	12	11	11	11	11	10	7	-14	13	13	21	9	11	12	13	12	13	11	11	9	12	11	9	12
Operating Profit %	1 %	3 %	3 %	3 %	-1 %	1 %	2 %	2 %	2 %	2 %	2 %	2 %	3 %	4 %	4 %	4 %	5 %	5 %	4 %	5 %	3 %	-61 %	5 %	6 %	8 %	5 %	5 %	5 %	4 %	5 %	4 %	5 %	4 %	4 %	4 %	4 %	2 %	4 %
Depreciation	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4	5	5	6	5	5	4	5	4	3	4	4	4	4	4	3	2	3	3	3	4
Interest	1	1	3	3	2	2	3	2	3	2	3	3	3	4	4	4	5	5	4	4	4	4	3	3	3	3	3	4	4	3	3	3	4	3	4	3	4	4
Profit Before Tax	-0	2	3	3	0	-0	2	2	2	2	2	2	2	3	4	3	3	2	2	1	-3	-23	4	7	13	2	5	4	4	5	5	4	4	4	5	5	2	4
Tax	-1	2	0	1	3	1	-0	0	-0	0	0	0	1	0	0	1	-1	1	0	0	-0	0	0	0	3	1	2	2	-1	1	2	1	1	1	1	1	-1	2
Net Profit	1	1	3	1	1	-0	1	2	1	2	3	3	3	2	5	2	2	2	3	1	-3	-22	3	7	7	2	3	3	4	4	4	3	3	3	4	4	3	3
EPS in ₹	2.01	2.50	6.65	3.53	3.32	-0.06	2.92	6.12	1.52	5.89	7.55	6.58	7.61	5.24	13.17	5.92	5.55	4.20	6.77	3.29	-7.44	-57.31	8.19	19.37	19.39	3.89	8.25	8.68	10.07	9.77	9.90	7.38	7.48	7.00	11.05	9.96	8.97	6.70

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	277	326	345	384	375	384	350	343	359	363
Fixed Assets	142	156	150	152	168	180	171	173	175	180
Current Assets	115	159	178	216	186	174	157	156	175	174
Capital Work in Progress	13	2	6	1	3	10	8	3	0	2
Investments	0	0	1	1	0	0	0	0	0	0
Other Assets	122	167	188	230	204	195	170	167	184	181
Total Liabilities	232	275	290	319	301	308	277	257	263	254
Current Liabilities	198	229	238	241	227	228	202	201	205	195
Non Current Liabilities	34	47	52	77	74	80	75	56	58	59
Total Equity	45	50	55	65	75	76	73	85	96	109
Reserve & Surplus	41	46	51	61	71	72	69	82	93	105
Share Capital	4	4	4	4	4	4	4	4	4	4

Show % Change

Above figures are in Rs. Crores

Cash Flow

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

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	56.35 %	56.35 %	56.35 %	56.35 %	56.35 %	56.35 %	60.73 %	61.10 %	61.10 %	61.88 %	62.86 %	62.86 %	62.86 %	62.86 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
DIIs	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %	0.02 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	43.63 %	43.63 %	43.63 %	43.63 %	43.63 %	43.63 %	39.25 %	38.88 %	38.88 %	38.09 %	37.11 %	37.11 %	37.11 %	37.11 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Samvardhana Motherson International	200.92	1,43,505.23	44.63	98,879.30	25.23	3,020	69.29	50.38
Bosch	36,734.50	1,09,364.33	57.33	17,449.50	13.29	2,490	13.93	61.78
UNO Minda	1,041.10	59,922.61	67.55	14,064.65	24.63	925	17.00	40.34
Sona BLW Precision Forgings	696.80	43,854.40	79.49	3,208.73	19.41	518	26.48	42.55
Exide Industries	502.40	42,160.00	48.20	16,859.68	10.90	883	-1.50	56.26
Endurance Technologies	2,270.55	32,852.51	45.57	10,326.49	16.69	680	24.69	30.65
Motherson Sumi Wiring	67.46	30,200.59	45.54	8,335.10	17.73	638	20.90	35.19
ZF Commercial	15,481.60	30,156.64	74.25	3,910.46	11.37	406	-0.30	40.60
Sundram Fasteners	1,418.45	29,138.50	54.38	5,720.47	0.23	526	10.84	57.66
Amara Raja Energy & Mobility	1,379.60	24,835.63	25.52	11,818.85	12.73	934	25.62	43.37