Nifty

:

25149.85

Sensex

:

82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Login

Nifty
Sensex

:
:

25149.85
82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Jay Ushin Ltd.

Auto Ancillary

Rating :

N/A

BSE: 513252 | NSE: Not Listed

Watchlist

NSE BSE

628.05

11-Jul-2025

Open
High
Low
Previous Close

625
658
615.2
640.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

68
43134
658
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

242.71
19.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

368.19
0.64%
2.02

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.11
1.84
3.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.92
-2.10
-4.00

PAT CAGR (%)

10 Years
5 Years
3 Years

14.59
40.18
6.17

P:E (Median)

8 Years
5 Years
3 Years

18.58
17.87
19.76

P:BV (Average)

8 Years
5 Years
3 Years

2.60
2.62
2.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.04
9.52
8.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 228.90 185.81 23.19% 218.51 176.99 23.46% 212.02 201.16 5.40% 195.77 162.29 20.63%
Expenses 219.03 181.66 20.57% 209.59 169.44 23.70% 202.38 192.99 4.87% 187.02 156.58 19.44%
EBITDA 9.86 4.16 137.02% 8.92 7.55 18.15% 9.64 8.17 17.99% 8.75 5.71 53.24%
EBIDTM 4.31% 2.24% 4.08% 4.26% 4.55% 4.06% 4.47% 3.52%
Other Income 3.24 4.78 -32.22% 4.13 3.16 30.70% 2.81 3.61 -22.16% 3.45 3.68 -6.25%
Interest 3.65 3.55 2.82% 4.29 3.45 24.35% 4.32 3.61 19.67% 4.24 3.37 25.82%
Depreciation 5.09 2.93 73.72% 4.01 2.59 54.83% 3.99 2.72 46.69% 3.91 2.31 69.26%
PBT 4.37 2.46 77.64% 4.76 4.67 1.93% 4.14 5.45 -24.04% 4.05 3.71 9.16%
Tax 1.42 -1.01 - 1.43 0.83 72.29% 0.74 1.18 -37.29% 1.46 1.01 44.55%
PAT 2.94 3.47 -15.27% 3.33 3.85 -13.51% 3.40 4.27 -20.37% 2.59 2.70 -4.07%
PATM 1.28% 1.87% 1.52% 2.17% 1.60% 2.12% 1.32% 1.67%
EPS 7.54 8.89 -15.19% 8.54 9.86 -13.39% 8.71 10.95 -20.46% 6.65 6.93 -4.04%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 855.20 726.25 734.47 656.67 576.58 663.00 854.93 860.26 787.63 687.73 650.21 Net Sales Growth 17.76% -1.12% 11.85% 13.89% -13.03% -22.45% -0.62% 9.22% 14.53% 5.77% Cost Of Goods Sold 686.15 583.84 587.85 524.46 471.12 522.92 693.83 721.27 659.72 565.13 530.36 Gross Profit 169.05 142.42 146.62 132.22 105.45 140.08 161.10 138.99 127.92 122.61 119.85 GP Margin 19.77% 19.61% 19.96% 20.13% 18.29% 21.13% 18.84% 16.16% 16.24% 17.83% 18.43% Total Expenditure 818.02 700.66 702.24 625.28 556.27 634.54 820.05 840.02 772.90 672.54 632.79 Power & Fuel Cost - 5.65 6.03 3.98 3.24 5.17 7.79 4.72 5.04 5.42 4.79 % Of Sales - 0.78% 0.82% 0.61% 0.56% 0.78% 0.91% 0.55% 0.64% 0.79% 0.74% Employee Cost - 67.53 65.41 58.30 51.30 70.42 76.45 69.53 63.69 54.79 49.51 % Of Sales - 9.30% 8.91% 8.88% 8.90% 10.62% 8.94% 8.08% 8.09% 7.97% 7.61% Manufacturing Exp. - 22.37 23.39 17.24 9.61 12.94 16.82 20.66 20.20 20.69 22.87 % Of Sales - 3.08% 3.18% 2.63% 1.67% 1.95% 1.97% 2.40% 2.56% 3.01% 3.52% General & Admin Exp. - 7.74 8.26 10.04 9.29 9.37 11.22 12.94 14.52 15.48 14.98 % Of Sales - 1.07% 1.12% 1.53% 1.61% 1.41% 1.31% 1.50% 1.84% 2.25% 2.30% Selling & Distn. Exp. - 4.05 3.42 5.62 4.86 4.93 6.96 5.76 5.37 4.95 6.92 % Of Sales - 0.56% 0.47% 0.86% 0.84% 0.74% 0.81% 0.67% 0.68% 0.72% 1.06% Miscellaneous Exp. - 9.49 7.88 5.64 6.84 8.78 6.98 5.14 4.36 6.10 6.92 % Of Sales - 1.31% 1.07% 0.86% 1.19% 1.32% 0.82% 0.60% 0.55% 0.89% 0.52% EBITDA 37.17 25.59 32.23 31.39 20.31 28.46 34.88 20.24 14.73 15.19 17.42 EBITDA Margin 4.35% 3.52% 4.39% 4.78% 3.52% 4.29% 4.08% 2.35% 1.87% 2.21% 2.68% Other Income 13.63 15.23 14.68 14.58 12.89 10.02 9.78 14.40 16.13 18.55 12.58 Interest 16.50 13.99 13.88 14.62 13.48 17.34 16.06 11.02 9.95 10.27 6.63 Depreciation 17.00 10.54 14.87 15.16 19.17 19.42 15.93 15.50 14.99 15.10 13.40 PBT 17.32 16.30 18.16 16.19 0.56 1.72 12.67 8.12 5.93 8.36 9.96 Tax 5.05 2.01 4.86 4.25 4.56 -0.92 1.13 -2.56 1.87 2.18 1.50 Tax Rate 29.16% 12.33% 26.76% 26.25% 814.29% -53.49% 8.92% -31.53% 31.53% 26.08% 29.07% PAT 12.26 14.29 13.30 11.94 -4.00 2.64 11.54 10.68 4.06 6.18 3.66 PAT before Minority Interest 12.26 14.29 13.30 11.94 -4.00 2.64 11.54 10.68 4.06 6.18 3.66 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.43% 1.97% 1.81% 1.82% -0.69% 0.40% 1.35% 1.24% 0.52% 0.90% 0.56% PAT Growth -14.21% 7.44% 11.39% - - -77.12% 8.05% 163.05% -34.30% 68.85% EPS 31.44 36.64 34.10 30.62 -10.26 6.77 29.59 27.38 10.41 15.85 9.38

Description TTM Mar 19
Net Sales - 854.93 Net Sales Growth - Cost Of Goods Sold - 693.83 Gross Profit - 161.10 GP Margin - 18.84% Total Expenditure - 820.09 Power & Fuel Cost - 7.79 % Of Sales - 0.91% Employee Cost - 76.45 % Of Sales - 8.94% Manufacturing Exp. - 16.82 % Of Sales - 1.97% General & Admin Exp. - 11.26 % Of Sales - 1.32% Selling & Distn. Exp. - 6.96 % Of Sales - 0.81% Miscellaneous Exp. - 6.98 % Of Sales - 0.82% EBITDA - 34.84 EBITDA Margin - 4.08% Other Income - 9.78 Interest - 16.06 Depreciation - 15.93 PBT - 12.63 Tax - 1.13 Tax Rate - 8.95% PAT - 11.51 PAT before Minority Interest - 11.51 Minority Interest - 0.00 PAT Margin - 1.35% PAT Growth - EPS - 29.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 109.34 96.38 85.48 72.52 76.04 74.79 65.00 55.02 50.25 45.23 Share Capital 3.86 3.86 3.86 3.86 3.86 3.86 3.86 3.86 3.86 3.86 Total Reserves 105.48 92.51 81.62 68.66 72.18 70.92 61.14 51.15 46.39 41.37 Non-Current Liabilities 59.00 60.22 66.39 86.08 92.19 89.09 91.80 51.69 56.97 42.08 Secured Loans 35.13 31.23 27.34 45.67 48.28 57.25 68.75 39.38 33.67 24.45 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.65 0.00 1.09 Long Term Provisions 5.26 7.16 15.05 17.02 22.48 23.17 20.85 5.61 15.40 11.98 Current Liabilities 197.40 208.59 204.67 202.53 228.47 226.84 241.25 238.15 228.68 197.69 Trade Payables 65.59 100.16 85.06 78.42 108.52 100.61 122.78 123.76 141.40 126.22 Other Current Liabilities 44.84 56.90 57.43 67.13 62.80 53.20 58.54 51.68 46.82 39.88 Short Term Borrowings 83.33 46.21 57.01 54.76 55.22 71.18 57.85 60.47 37.05 23.95 Short Term Provisions 3.64 5.32 5.17 2.22 1.93 1.85 2.09 2.24 3.40 7.65 Total Liabilities 365.74 365.19 356.54 361.13 396.70 390.72 398.05 344.86 335.90 285.00 Net Block 152.71 146.29 144.23 171.37 179.58 168.07 151.84 150.02 155.98 141.50 Gross Block 329.68 314.22 298.57 320.82 309.97 279.79 249.00 241.08 232.11 222.77 Accumulated Depreciation 176.97 167.93 154.34 149.45 130.39 111.72 97.16 91.06 76.13 81.27 Non Current Assets 189.65 186.81 197.40 203.81 222.85 204.65 182.24 167.33 177.29 169.89 Capital Work in Progress 2.47 0.21 2.78 8.04 9.79 2.92 1.07 6.14 2.43 13.31 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.69 0.69 0.06 0.06 Long Term Loans & Adv. 6.36 11.27 20.63 23.32 31.69 31.97 26.84 9.16 16.88 13.46 Other Non Current Assets 0.73 0.76 0.80 1.08 1.79 1.69 1.79 1.32 1.94 1.56 Current Assets 176.09 178.36 159.14 157.32 173.85 186.06 215.81 177.53 158.61 115.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 78.88 89.67 80.01 70.38 91.05 89.44 70.43 60.24 59.39 46.54 Sundry Debtors 56.10 64.59 53.45 59.69 53.45 65.40 127.74 104.93 83.54 53.88 Cash & Bank 0.48 0.49 0.52 1.20 1.63 2.95 1.95 1.82 5.88 2.24 Other Current Assets 40.63 6.18 10.24 0.63 27.73 28.27 15.70 10.54 9.81 12.46 Short Term Loans & Adv. 34.50 17.43 14.92 25.42 27.26 27.85 15.49 10.20 9.70 12.35 Net Current Assets -21.30 -30.22 -45.52 -45.21 -54.62 -40.78 -25.44 -60.62 -70.06 -82.57 Total Assets 365.74 365.17 356.54 361.13 396.70 390.71 398.05 344.86 335.90 285.01

Description Mar 19
Shareholder's Funds 74.75 Share Capital 3.86 Total Reserves 70.88 Non-Current Liabilities 90.93 Secured Loans 57.25 Unsecured Loans 0.00 Long Term Provisions 23.17 Current Liabilities 226.88 Trade Payables 100.61 Other Current Liabilities 53.24 Short Term Borrowings 71.18 Short Term Provisions 1.85 Total Liabilities 392.56 Net Block 168.07 Gross Block 279.79 Accumulated Depreciation 111.72 Non Current Assets 206.50 Capital Work in Progress 2.92 Non Current Investment 0.00 Long Term Loans & Adv. 33.82 Other Non Current Assets 1.69 Current Assets 186.06 Current Investments 0.00 Inventories 89.44 Sundry Debtors 65.40 Cash & Bank 2.95 Other Current Assets 28.27 Short Term Loans & Adv. 27.85 Net Current Assets -40.82 Total Assets 392.56

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -16.18 22.42 27.71 13.97 66.29 42.79 -27.07 -30.08 -12.32 42.44 PBT 16.30 18.16 16.19 0.56 1.72 12.67 8.12 5.93 8.36 5.16 Adjustment 11.88 14.69 16.13 22.53 28.29 22.91 13.49 9.34 6.18 9.36 Changes in Working Capital -42.80 -6.86 -3.49 -6.37 36.54 11.81 -43.68 -44.11 -25.08 29.46 Cash after chg. in Working capital -14.62 25.99 28.83 16.72 66.55 47.39 -22.07 -28.85 -10.54 43.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.56 -3.57 -1.12 -2.75 -0.26 -4.60 -5.00 -1.24 -1.78 -1.54 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.21 3.44 1.83 2.72 -28.81 -23.57 4.38 2.21 -0.19 -25.64 Net Fixed Assets -17.72 -13.08 27.51 -9.10 -37.05 -32.64 -2.85 -12.68 1.54 -37.48 Net Investments 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -0.63 0.00 0.00 Others 12.51 16.52 -25.68 11.82 8.24 8.38 7.23 15.52 -1.73 11.84 Cash from Financing Activity 21.29 -25.87 -29.77 -16.37 -39.80 -18.26 22.59 23.88 16.15 -17.56 Net Cash Inflow / Outflow -0.11 -0.01 -0.22 0.31 -2.32 0.95 -0.10 -4.00 3.64 -0.76 Opening Cash & Equivalents 0.24 0.25 0.47 0.19 2.51 1.55 1.66 5.65 2.24 3.00 Closing Cash & Equivalent 0.13 0.24 0.25 0.50 0.19 2.51 1.55 1.65 5.88 2.24

Description Mar 19
Cash From Operating Activity 42.79 PBT 12.63 Adjustment 22.91 Changes in Working Capital 11.85 Cash after chg. in Working capital 47.39 Interest Paid 0.00 Tax Paid -4.60 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -23.57 Net Fixed Assets Net Investments Others Cash from Financing Activity -18.26 Net Cash Inflow / Outflow 0.95 Opening Cash & Equivalents 1.55 Closing Cash & Equivalent 2.51

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 282.94 249.39 221.20 187.66 196.77 193.52 168.20 142.37 130.04 117.05 ROA 3.91% 3.69% 3.33% -1.06% 0.67% 2.93% 2.87% 1.19% 1.99% 1.32% ROE 13.89% 14.63% 15.11% -5.39% 3.49% 16.51% 17.79% 7.71% 12.95% 8.35% ROCE 13.91% 16.61% 16.06% 7.12% 8.75% 12.75% 9.72% 10.18% 15.33% 10.67% Fixed Asset Turnover 2.26 2.40 2.12 1.83 2.25 3.23 3.63 3.80 3.47 3.68 Receivable days 30.33 29.33 31.44 35.81 32.72 41.23 47.73 38.25 31.79 25.37 Inventory Days 42.36 42.16 41.80 51.10 49.68 34.13 26.81 24.28 24.51 22.92 Payable days 51.81 57.50 56.89 72.42 72.99 49.27 53.80 62.68 73.39 68.86 Cash Conversion Cycle 20.87 13.99 16.35 14.49 9.41 26.09 20.74 -0.16 -17.10 -20.57 Total Debt/Equity 1.22 1.00 1.26 1.63 1.67 2.11 2.36 2.19 1.71 1.37 Interest Cover 2.17 2.31 2.11 1.04 1.10 1.79 1.74 1.60 1.81 1.78

Description Mar 19
Book Value (Rs.) 193.43 ROA 2.93% ROE 15.39% ROCE 12.35% Fixed Asset Turnover 3.06 Receivable days 27.92 Inventory Days 38.18 Payable days 44.38 Cash Conversion Cycle 21.73 Total Debt/Equity 2.11 Interest Cover 1.79

Top Investors:

consortium vyapaar limited

panchmukhi management services private limited

manish merchants private limited

dwarika electroinvest private limited

mew tools private limted

investor education and protection fund (iepf)

shirdi agrofin pvt ltd

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback