SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Jay Ushin Ltd (513252)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513252 NSE: Auto Ancillary | Small Cap | Jay Ushin Share Price

₹867.50 -12.50 (-1.42%)

As on 19-Jun'26 16:59

Jay Ushin Ltd (513252)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513252 NSE: Auto Ancillary | Small Cap | Jay Ushin Share Price

₹867.50 -12.50 (-1.42%)

As on 19-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹335 Cr.
Current Price
₹867.5
52-Week Low / High
₹612 / 1,602
TTM EPS
₹46
TTM Sales
₹969 Cr.
Book Value per Share
₹352.6
P/E Ratio
18.86
In line with its 5-year historical median
Industry PE
44.8
Price to Book (P/B)
2.46
In line with its 5-year historical median
Price to Sales (P/S)
0.35
In line with its 5-year historical median
EV/EBITDA
9.34
Higher than its 5-year historical median
Dividend Yield
0.46%
Profitability Efficiency
Return on Equity (ROE)
10.69%
Underperforms industry median
Return on Capital Employed (ROCE)
13.85%
In line with industry median
Return on Assets (ROA)
3.20%
Operating Profit Margin
4.6%
Net Profit Margin
1.43%
Gross Profit Margin
4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
17.76%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
45.25%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-14.21%
Asset Quality
Promoter Holding
62.86%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹132 Cr.
Equity
₹3.9 Cr.
Face Value
₹10
All Time Low / High
₹3.00 / 1601.75

Jay Ushin stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Fair

Price Trend

Weak
Q.1 Is Jay Ushin Ltd a good quality company?
Jay Ushin Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Jay Ushin Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Jay Ushin Ltd vs industry peers?
Jay Ushin Ltd revenue CAGR is 5.22%, compared to the industry median CAGR of 11.89%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Jay Ushin Ltd?
Promoters hold 62.86% of the Jay Ushin Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Jay Ushin Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 15.2% based on the current price.

10 Year X-Ray :

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

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

Sales 688788860855663577657734726855969
Sales YoY Gr.-14.5%9.2%-0.6%-22.5%-13%13.9%11.9%-1.1%17.8%-
Adj EPS 10.98.627.430.99.9-8.930.134.336.833.646
YoY Gr.--21.5%219.8%12.6%-67.9%-189.5%NA13.7%7.3%-8.7%-
BVPS (₹) 130142.4168.2193.5196.8187.7221.2249.4282.9310.7352.6
Adj Net
Profit
4.23.310.611.93.8-3.411.713.314.21318
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

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 15.3% 11.5% 9.8% 32.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.86.317.717.15.1-4.614.714.613.811.313.9
Op. Profit
Mgn %
2.51.92.54.34.83.74.94.53.54.63.7
Net Profit
Mgn %
0.60.41.21.40.6-0.61.81.821.51.8
Debt to
Equity
1.72.22.42.11.71.61.311.21.10.4
Working Cap
Days
6973889811612210092948843
Cash Conv.
Cycle
-17-021262226262329311

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
Exceptional Items 0000000000
Interest 10101116171315141416
Depreciation 15151516191915151117
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 (%)15.60%19.10%10.90%10%0%0%9.70%8.70%8.10%12.60%

Valuation of Jay Ushin - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +711021271281041008477118108
Long Term Debt34416957484627313530
Short Term Debt37605871555557468378
Minority Interest0000000000
Trade Payables14112412310110978851006698
Others Liabilities 74658487109110102917276
Total Liabilities 336345398391397361357365366401

Fixed Assets

Net Fixed Assets +156150152168180171144146153134
Gross Block232241249280310321299314330326
Accumulated Depreciation769197112130149154168177191
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

Financial 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 Days31.8038.3047.7041.2032.7035.8031.4029.3030.3029.90
Inventory Days24.5024.3026.8034.1049.7051.1041.8042.2042.4037.40
Payable Days86.4073.4062.4058.807372.4056.9057.5051.8043.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Jay Ushin Ltd FAQs

The current trading price of Jay Ushin on 19-Jun-2026 16:59 is ₹867.5.

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 18-Jun-2026 the market cap of Jay Ushin stood at ₹335.2 Cr

The latest P/E ratio of Jay Ushin as of 18-Jun-2026 is 18.86.

The latest P/B ratio of Jay Ushin as of 18-Jun-2026 is 2.46.

The 52-week high of Jay Ushin is ₹1,601.8 and the 52-week low is ₹612.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Jay Ushin is ₹969 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Jay Ushin Ltd is a average quality company.

The key valuation ratios of Jay Ushin Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Jay Ushin Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

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.
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: