Login
Home
Charts
Search
Watchlist
Products

Jay Ushin Ltd

JAYUSH·BSE
869.750.00%Mon, 21 Sept '26

Jay Ushin Ltd

JAYUSH
BSE
869.75
0.00%
|Mon, 21 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
336Cr
Close
Close Price
869.75
Industry
Industry
Auto Ancillaries - Others
PE
Price To Earnings
18.61
PS
Price To Sales
0.33
Revenue
Revenue
1,032Cr
Rev Gr TTM
Revenue Growth TTM
18.11%
PAT Gr TTM
PAT Growth TTM
26.83%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
201177186196212219229214242245268277
Growth YoY
Revenue Growth YoY%
-1.03.97.020.65.423.523.29.414.312.216.929.3
Expenses
ExpensesCr
193169182187202210219205233238258268
Operating Profit
Operating ProfitCr
884910910997108
OPM
OPM%
4.14.32.24.54.54.14.34.33.83.03.63.0
Other Income
Other IncomeCr
435334343434
Interest Expense
Interest ExpenseCr
434444444343
Depreciation
DepreciationCr
333444544444
PBT
PBTCr
552445455456
Tax
TaxCr
11-1111111-101
PAT
PATCr
443333353455
Growth YoY
PAT Growth YoY%
12.735.120.1-4.4-20.6-13.5-15.376.83.029.183.76.3
NPM
NPM%
2.12.21.91.31.61.51.32.11.41.82.01.8
EPS
EPS
11.110.09.06.78.86.67.611.89.011.114.012.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
201177186196212219229214242245268277
Growth YoY
Revenue Growth YoY%
-1.03.97.020.65.423.523.29.414.312.216.929.3
Expenses
ExpensesCr
193169182187202210219205233238258268
Operating Profit
Operating ProfitCr
884910910997108
OPM
OPM%
4.14.32.24.54.54.14.34.33.83.03.63.0
Other Income
Other IncomeCr
435334343434
Interest Expense
Interest ExpenseCr
434444444343
Depreciation
DepreciationCr
333444544444
PBT
PBTCr
552445455456
Tax
TaxCr
11-1111111-101
PAT
PATCr
443333353455
Growth YoY
PAT Growth YoY%
12.735.120.1-4.4-20.6-13.5-15.376.83.029.183.76.3
NPM
NPM%
2.12.21.91.31.61.51.32.11.41.82.01.8
EPS
EPS
11.110.09.06.78.86.67.611.89.011.114.012.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6887888608556635776577347268559691,032
Growth
Revenue Growth%
5.814.59.2-0.6-22.4-13.013.911.8-1.117.813.318.1
Expenses
ExpensesCr
673773840820635556625702701818934997
Operating Profit
Operating ProfitCr
151520352820313226373535
OPM
OPM%
2.21.92.44.14.33.54.84.43.54.33.73.4
Other Income
Other IncomeCr
191614101013151515141415
Interest Expense
Interest ExpenseCr
101011161713151414171413
Depreciation
DepreciationCr
151516161919151511171616
PBT
PBTCr
8681321161816171920
Tax
TaxCr
22-31-15452522
PAT
PATCr
6411123-4121314121818
Growth
PAT Growth%
68.7-34.4163.28.1-77.2-251.9398.211.47.5-14.245.026.8
NPM
NPM%
0.90.51.21.40.4-0.71.81.82.01.41.81.8
EPS
EPS
16.010.527.629.96.8-10.430.934.437.031.746.046.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6887888608556635776577347268559691,032
Growth
Revenue Growth%
5.814.59.2-0.6-22.4-13.013.911.8-1.117.813.318.1
Expenses
ExpensesCr
673773840820635556625702701818934997
Operating Profit
Operating ProfitCr
151520352820313226373535
OPM
OPM%
2.21.92.44.14.33.54.84.43.54.33.73.4
Other Income
Other IncomeCr
191614101013151515141415
Interest Expense
Interest ExpenseCr
101011161713151414171413
Depreciation
DepreciationCr
151516161919151511171616
PBT
PBTCr
8681321161816171920
Tax
TaxCr
22-31-15452522
PAT
PATCr
6411123-4121314121818
Growth
PAT Growth%
68.7-34.4163.28.1-77.2-251.9398.211.47.5-14.245.026.8
NPM
NPM%
0.90.51.21.40.4-0.71.81.82.01.41.81.8
EPS
EPS
16.010.527.629.96.8-10.430.934.437.031.746.046.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
44444444444
Reserves
ReservesCr
4651617172698293105116132
Current Liabilities
Current LiabilitiesCr
229238241227228202201205195229218
Non Current Liabilities
Non Current LiabilitiesCr
4752777480755658594970
Total Liabilities
Total LiabilitiesCr
326345384375384350343359363398425
Current Assets
Current AssetsCr
159178216186174157156175174215247
Non Current Assets
Non Current AssetsCr
167167168189210193187184190183178
Total Assets
Total AssetsCr
326345384375384350343359363398425
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
44444444444
Reserves
ReservesCr
4651617172698293105116132
Current Liabilities
Current LiabilitiesCr
229238241227228202201205195229218
Non Current Liabilities
Non Current LiabilitiesCr
4752777480755658594970
Total Liabilities
Total LiabilitiesCr
326345384375384350343359363398425
Current Assets
Current AssetsCr
159178216186174157156175174215247
Non Current Assets
Non Current AssetsCr
167167168189210193187184190183178
Total Assets
Total AssetsCr
326345384375384350343359363398425

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
4366142822-162011
Investing Cash Flow
Investing Cash FlowCr
-24-29323-552
Financing Cash Flow
Financing Cash FlowCr
-18-40-16-30-2621-25-14
Net Cash Flow
Net Cash FlowCr
1-2000000
Free Cash Flow
Free Cash FlowCr
507951730-132421
CFO To PAT
CFO To PAT%
370.72,515.0-348.9232.1168.6-113.2161.064.4
CFO To EBITDA
CFO To EBITDA%
122.7232.968.888.369.6-63.253.132.3
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
4366142822-162011
Investing Cash Flow
Investing Cash FlowCr
-24-29323-552
Financing Cash Flow
Financing Cash FlowCr
-18-40-16-30-2621-25-14
Net Cash Flow
Net Cash FlowCr
1-2000000
Free Cash Flow
Free Cash FlowCr
507951730-132421
CFO To PAT
CFO To PAT%
370.72,515.0-348.9232.1168.6-113.2161.064.4
CFO To EBITDA
CFO To EBITDA%
122.7232.968.888.369.6-63.253.132.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
64132204145178181181198259243263336
Price To Earnings
Price To Earnings
10.332.619.112.667.615.214.918.219.814.818.6
Price To Sales
Price To Sales
0.10.20.20.20.30.30.30.30.40.30.30.3
Price To Book
Price To Book
1.32.43.11.92.32.52.12.12.42.01.92.5
EV To EBITDA
EV To EBITDA
8.515.716.27.89.815.59.79.615.910.311.413.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.212.712.715.417.816.217.016.116.016.114.714.7
OPM
OPM%
2.21.92.44.14.33.54.84.43.54.33.73.4
NPM
NPM%
0.90.51.21.40.4-0.71.81.82.01.41.81.8
ROCE
ROCE%
15.410.110.014.110.66.814.815.411.813.012.012.0
ROE
ROE%
12.37.416.415.43.5-5.514.013.813.110.213.013.0
ROA
ROA%
1.91.22.83.10.7-1.13.53.73.93.14.24.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
64132204145178181181198259243263336
Price To Earnings
Price To Earnings
10.332.619.112.667.615.214.918.219.814.818.6
Price To Sales
Price To Sales
0.10.20.20.20.30.30.30.30.40.30.30.3
Price To Book
Price To Book
1.32.43.11.92.32.52.12.12.42.01.92.5
EV To EBITDA
EV To EBITDA
8.515.716.27.89.815.59.79.615.910.311.413.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.212.712.715.417.816.217.016.116.016.114.714.7
OPM
OPM%
2.21.92.44.14.33.54.84.43.54.33.73.4
NPM
NPM%
0.90.51.21.40.4-0.71.81.82.01.41.81.8
ROCE
ROCE%
15.410.110.014.110.66.814.815.411.813.012.012.0
ROE
ROE%
12.37.416.415.43.5-5.514.013.813.110.213.013.0
ROA
ROA%
1.91.22.83.10.7-1.13.53.73.93.14.24.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Jay Ushin Ltd is a manufacturer of the parts you touch but never think about - the lock you turn, the latch that holds a door shut, the switch that adjusts the cabin temperature - built into nearly every major car and motorcycle sold in India. It was born in 1986 as a joint venture with Japan’s U-Shin Ltd, which still holds a 26% stake, and began production in 1989. The recurring approach that explains the business is a single-minded focus on mechatronic access and control components, supplied directly to vehicle makers on multi-year programmes, with technology support from its Japanese partner and a manufacturing footprint that sits close to its customers’ assembly lines. # Business segments A single engine - automotive locks, latches, switches and HVAC control panels - built on a joint-venture technology backbone and sold almost entirely to Indian vehicle makers. ## 1. Automotive mechatronic components: the parts that control access and comfort inside every vehicle **Jay Ushin makes the lock-and-key sets, door latches, heater control panels and switches that go into four-wheelers and two-wheelers, supplying them directly to OEMs on long-running programmes - a powertrain-agnostic portfolio that fits petrol, diesel and electric vehicles equally.** - **Locks are the anchor** - lock sets and components contributed 56% of revenue in FY25, making them the largest single product line; door latches added another 17% and switches (including HVAC control panels) 21%. The mix has been broadly stable for years - in FY20, locks were 53% of turnover, latches 14% and switches 17%. - **Four-wheelers dominate, two-wheelers diversify** - roughly 70-75% of sales go to the four-wheeler segment and 20-25% to two-wheelers. The company makes lock sets for both, door latches and heater control panels for four-wheelers, and combination switches for two-wheelers. - **Powertrain-agnostic by design** - none of the products care what moves the vehicle, so the shift to electric vehicles does not threaten the portfolio; the company already supplies key sets and switches for EV programmes. - **Domestic demand, with a thin export thread** - about 99% of revenue comes from within India; the remaining 1% is exported to Suzuki Japan, with the joint-venture partner U-Shin Ltd acting as the supplier. In FY23, overseas revenue was Rs. 355.60 lakhs against domestic revenue of Rs. 73,091.49 lakhs. - **Customer concentration is real** - three customers individually accounted for more than 10% of revenue in FY22, FY21 and FY20, reflecting the structure of the Indian auto industry where a handful of OEMs dominate volumes. Long-term tie-ups with these established OEMs support stable order volumes. # Group structure and partners **Jay Ushin is a standalone company with no subsidiaries, anchored by a 26% Japanese joint-venture partner that provides technology and sales support, and controlled by the promoter Minda family.** - **The U-Shin connection** - U-Shin Ltd, Japan (part of the MinebeaMitsumi Group) holds a 26% equity stake and supplies technical, sales support and consultancy under licence and technical assistance agreements. In August 2020, MinebeaMitsumi and U-Shin together launched an open offer that left their combined holding at 26.05%. - **No subsidiaries** - the company has no subsidiary, associate or joint venture of its own; a former wholly owned subsidiary in Singapore was struck off in March 2020. - **Promoter group and related-party fabric** - the Board is led by Mr Ashwani Minda (Chairman, Managing Director & CEO), with Mrs Vandana Minda and Mr Anirudh Minda as promoter Directors. Related-party transactions flow with JNS Instruments Limited (a leading OEM supplier with manufacturing capability), U-Shin entities in Japan, Thailand, Shanghai and Europe, and other group companies - covering purchases of raw materials and components, sales of finished goods, services, and property leases both taken and given. - **Credit standing** - CRISIL rates the company BBB-/Stable for long-term facilities and A3 for short-term facilities, upgraded in August 2023 from an earlier CARE rating.

Documents — Jay Ushin Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/l8am0xuo35kax482wng5tv1s.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/gmwgky6qebrxft4nsyjoi4t7.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/y8d12llqnp139b7y9ac31830.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/3vfxcxi8k5pay3vwf3owwssx.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/3h0vxq4e88w667s9pbqr932q.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/95s418e6dljx6ny76ih8iaco.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/1exibww9luzdr9b24u3dvb16.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/pltq3l9oqqyx3w24co8nfb5d.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/m332s97mlg24rbmqoxbyqu3k.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/6t10vzs05l2sm43sj5g9uzjf.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/1vuctwt0xxbbdg3g89bis5ve.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/57hbsrzwew9jkniy72a2wfuq.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/yimnzc05yu5ch2vaxpkoaamj.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/uwid2995b5majz4cy0f6g6dc.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/l3oap69yty89anjvf01tpsc9.pdf