Jay Ushin Ltd (513252) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 513252 | NSE: | Auto Ancillary | Small Cap

Jay Ushin Share Price

991.45 0.00 0.00%
as on 05-Dec'25 13:19

Jay Ushin Ltd (513252) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 513252 | NSE: | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on Jay Ushin

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Jay Ushin stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
26.71
Market Cap:
383.2 Cr.
52-wk low:
530.1
52-wk high:
1,601.8

Is Jay Ushin Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Jay Ushin: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Jay Ushin Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.3%10.2%9.7%12.8%8.8%7.1%16.1%16.6%13.9%13.9%-
Value Creation
Index
0.1-0.3-0.3-0.1-0.4-0.50.20.20.00.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 688788860855663577657734726855904
Sales YoY Gr.-14.5%9.2%-0.6%-22.5%-13%13.9%11.9%-1.1%17.8%-
Adj EPS 10.98.627.430.99.9-8.930.134.336.833.637.1
YoY Gr.--21.5%219.8%12.6%-67.9%-189.5%NA13.7%7.3%-8.7%-
BVPS (₹) 130142.4168.2193.5196.8187.7221.2249.4282.9310.7331.1
Adj Net
Profit
4.23.310.611.93.8-3.411.713.314.21314
Cash Flow from Ops. -12.3-30.1-27.142.866.31427.722.4-16.219.7-
Debt/CF from Ops. -7-4-5.73.71.98.53.94.3-8.26.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.5%5.2%9.2%17.8%
Adj EPS 13.3%27.7%3.7%-8.7%
BVPS10.2%9.6%12%9.8%
Share Price 17.5% 17.6% 14.4% 37.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.86.317.717.15.1-4.614.714.613.811.311.6
Op. Profit
Mgn %
2.51.92.54.34.83.74.94.53.54.64.1
Net Profit
Mgn %
0.60.41.21.40.6-0.61.81.821.51.6
Debt to
Equity
1.72.22.42.11.71.61.311.21.10.2
Working Cap
Days
6973889811612210092948844
Cash Conv.
Cycle
-17-02126222626232931-2

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Jay Ushin Ltd.

Standalone Consolidated
TTM EPS (₹) 37.1 19.6
TTM Sales (₹ Cr.) 904 681
BVPS (₹.) 331.1 0
Reserves (₹ Cr.) 124 76
P/BV 2.99 0.00
PE 26.71 50.51
From the Market
52 Week Low / High (₹) 530.05 / 1601.75
All Time Low / High (₹) 3.00 / 1601.75
Market Cap (₹ Cr.) 383
Equity (₹ Cr.) 3.9
Face Value (₹) 10
Industry PE 44.7

Management X-Ray of Jay Ushin:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Jay Ushin - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Jay Ushin

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales688788860855663577657734726855
Operating Expenses 673773840820635556625702701818
Manufacturing Costs26252525181321292833
Material Costs565660721694523471524588584686
Employee Cost 55647076705158656873
Other Costs 27242425232121202126
Operating Profit 15152035282031322637
Operating Profit Margin (%) 2.2%1.9%2.4%4.1%4.3%3.5%4.8%4.4%3.5%4.3%
Other Income 19161410101315151514
Interest 10101116171315141416
Depreciation 15151516191915151117
Exceptional Items 0000000000
Profit Before Tax 868132116181617
Tax 22-31-154525
Profit After Tax 6411123-412131412
PAT Margin (%) 0.9%0.5%1.2%1.4%0.4%-0.7%1.8%1.8%2.0%1.4%
Adjusted EPS (₹)16.010.527.629.96.8-10.430.934.437.031.7
Dividend Payout Ratio (%)16%19%11%10%0%0%10%9%8%13%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 5055657576738596109120
Share Capital 4444444444
Reserves 4651617172698293105116
Minority Interest0000000000
Debt711021271281041008477118108
Long Term Debt34416957484627313530
Short Term Debt37605871555557468378
Trade Payables14112412310110978851006698
Others Liabilities 74658487109110102917276
Total Liabilities 336345398391397361357365366401

Fixed Assets

Gross Block232241249280310321299314330326
Accumulated Depreciation769197112130149154168177191
Net Fixed Assets 156150152168180171144146153134
CWIP 26131083027
Investments 0110000000
Inventories59607089917080907996
Trade Receivables8410512865536053655684
Cash Equivalents 6223211000
Others Assets 29214462615076647580
Total Assets 336345398391397361357365366401

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -12-30-274366142822-1620
PBT 868132116181617
Adjustment 691323282316151221
Changes in Working Capital -25-44-441237-6-3-7-43-16
Tax Paid -2-1-5-5-0-3-1-4-2-3
Cash Flow From Investing Activity -024-24-29323-55
Capex -25-13-10-33-36-9-11-13-18-7
Net Investments 0011-100-10-0
Others 241513891212171313
Cash Flow From Financing Activity 162423-18-40-16-30-2621-25
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 111237-14-16-2-184-1-2
Interest Paid -7-10-11-16-17-16-14-13-12-15
Dividend Paid -1-1-1-1-100-1-1-1
Others 1323-313-523-1635-7
Net Cash Flow 4-4-01-20-0-0-00

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.957.7117.7916.513.49-5.3915.1114.6313.8910.69
ROCE (%)15.3310.189.7212.758.757.1216.0616.6113.9113.85
Asset Turnover Ratio2.542.642.392.171.681.521.832.041.992.23
PAT to CFO Conversion(x)-2-7.5-2.453.5822N/A2.331.69-1.141.67
Working Capital Days
Receivable Days32384841333631293030
Inventory Days25242734505142424237
Payable Days86736259737257585243

Jay Ushin Ltd Stock News

Jay Ushin Ltd FAQs

The current trading price of Jay Ushin on 05-Dec-2025 13:19 is ₹991.5.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Jay Ushin stood at ₹383.1.
The latest P/E ratio of Jay Ushin as of 04-Dec-2025 is 26.71.
The latest P/B ratio of Jay Ushin as of 04-Dec-2025 is 2.99.
The 52-week high of Jay Ushin is ₹1,601.8 and the 52-week low is ₹530.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jay Ushin is ₹903.8 ( Cr.) .

About Jay Ushin Ltd

Jay Ushin Ltd. a JBM Group company, was incorporated as a Joint Venture company with U Shin Ltd, Japan for manufacture of auto electrical, mechanical & electronic components for four wheelers in 1986. It is a leading OEM manufacturer of automotive assemblies in India. Its products include lock sets, latches, switches & body parts.

The company is a major OE supplier  to almost all makers of four wheeler as well as two wheelers in India includes Maruti Suzuki Limited, Hyundai Motors India Ltd., General Motors, Honda Siel, Honda Motor Cycle & Scooters Division, Mahindra & Mahindra and Tata Motors Ltd..

The company has its main plant and head office at Gurgaon (Haryana). Jay Ushin is a quality-oriented company. It is commited to satisfy the needs and expectations of the customers by continuous improvement in quality and timely delivery of its products.

Product range of the company includes:

  • Security Systems - Key sets, Immobiliser, keyless entry, remote Locking, etc.
  • Body Parts - Door latches, central locking, door handles, hood latches, striker, etc. 
  • Switches - Combination switches, panel switches, handle bar, hazard warning, power window, and defogger switches, stop & back-up lamps, etc.
  • Others - Heater control lever assembly, heater panel assembly, tank units

Milestones:

  • 1986 Incorporated as a Joint Venture Co. with M/s U shin Ltd, Japan for manufacture of auto electrical, mechanical & rlectronic components for four wheelers.
  •  1989 Commencement of production & supply of locksets to Maruti Udyog
  • 1995 Technical Collaboration with M/s YNS Inc, Japan for instrument clusters.
  • 1996 Commercial production & supply of instrument clusters to Maruti Udyog
  • 1998 Technical collaboration with M/s Shinchang Electric Co Ltd, Korea for manufacture of key sets & multi function switches for M/s Hyundai Motor India Ltd.

Achievements/ recognition:

  • 1997- ISO-9001 Certification by TUV, Germany.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×