Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Jay Ushin Ltd

JAYUSH
BSE
906.50
0.55%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Jay Ushin Ltd

JAYUSH
BSE
906.50
0.55%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
350Cr
Close
Close Price
906.50
Industry
Industry
Auto Ancillaries - Others
PE
Price To Earnings
22.88
PS
Price To Sales
0.38
Revenue
Revenue
930Cr
Rev Gr TTM
Revenue Growth TTM
14.57%
PAT Gr TTM
PAT Growth TTM
19.80%
Peer Comparison
How does JAYUSH stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
JAYUSH
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
174162201177186196212219229214242245
Growth YoY
Revenue Growth YoY%
-6.9-13.4-1.03.97.020.65.423.523.29.414.312.2
Expenses
ExpensesCr
167157193169182187202210219205233238
Operating Profit
Operating ProfitCr
76884910910997
OPM
OPM%
3.93.54.14.32.24.54.54.14.34.33.83.0
Other Income
Other IncomeCr
444353343434
Interest Expense
Interest ExpenseCr
434344444443
Depreciation
DepreciationCr
323334445444
PBT
PBTCr
445524454554
Tax
TaxCr
1111-1111111-1
PAT
PATCr
334433333534
Growth YoY
PAT Growth YoY%
-25.7-28.112.735.120.1-4.4-20.6-13.5-15.376.83.029.1
NPM
NPM%
1.71.72.12.21.91.31.61.51.32.11.41.8
EPS
EPS
7.57.011.110.09.06.78.86.67.611.89.011.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
650688788860855663577657734726855930
Growth
Revenue Growth%
12.15.814.59.2-0.6-22.4-13.013.911.8-1.117.88.8
Expenses
ExpensesCr
633673773840820635556625702701818895
Operating Profit
Operating ProfitCr
171515203528203132263736
OPM
OPM%
2.72.21.92.44.14.33.54.84.43.54.33.8
Other Income
Other IncomeCr
81916141010131515151414
Interest Expense
Interest ExpenseCr
71010111617131514141714
Depreciation
DepreciationCr
131515161619191515111717
PBT
PBTCr
586813211618161718
Tax
TaxCr
222-31-1545253
PAT
PATCr
46411123-41213141215
Growth
PAT Growth%
-44.868.7-34.4163.28.1-77.2-251.9398.211.47.5-14.224.9
NPM
NPM%
0.60.90.51.21.40.4-0.71.81.82.01.41.6
EPS
EPS
9.516.010.527.629.96.8-10.430.934.437.031.739.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
444444444444
Reserves
ReservesCr
414651617172698293105116124
Current Liabilities
Current LiabilitiesCr
198229238241227228202201205195229252
Non Current Liabilities
Non Current LiabilitiesCr
344752777480755658594942
Total Liabilities
Total LiabilitiesCr
277326345384375384350343359363398422
Current Assets
Current AssetsCr
115159178216186174157156175174215241
Non Current Assets
Non Current AssetsCr
162167167168189210193187184190183181
Total Assets
Total AssetsCr
277326345384375384350343359363398422

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4366142822-1620
Investing Cash Flow
Investing Cash FlowCr
-24-29323-55
Financing Cash Flow
Financing Cash FlowCr
-18-40-16-30-2621-25
Net Cash Flow
Net Cash FlowCr
1-200000
Free Cash Flow
Free Cash FlowCr
507951730-1324
CFO To PAT
CFO To PAT%
370.72,515.0-348.9232.1168.6-113.2161.0
CFO To EBITDA
CFO To EBITDA%
122.7232.968.888.369.6-63.253.1

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4764132204145178181181198259243
Price To Earnings
Price To Earnings
12.710.332.619.112.667.60.015.214.918.219.8
Price To Sales
Price To Sales
0.10.10.20.20.20.30.30.30.30.40.3
Price To Book
Price To Book
1.01.32.43.11.92.32.52.12.12.42.0
EV To EBITDA
EV To EBITDA
5.48.515.716.27.89.815.59.79.615.910.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
18.417.816.216.218.821.118.320.120.019.619.8
OPM
OPM%
2.72.21.92.44.14.33.54.84.43.54.3
NPM
NPM%
0.60.90.51.21.40.4-0.71.81.82.01.4
ROCE
ROCE%
12.515.410.110.014.110.66.814.815.411.813.0
ROE
ROE%
8.112.37.416.415.43.5-5.514.013.813.110.2
ROA
ROA%
1.31.91.22.83.10.7-1.13.53.73.93.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Established in **1986**, Jay Ushin Limited (**JUL**) is a prominent **Tier-1** automotive component manufacturer and a key entity within the **JPM Group**. The company operates as a strategic joint venture with **U-Shin Ltd, Japan** (part of the MinebeaMitsumi Group), which maintains a **26%** equity stake. JUL specializes in the design, development, and manufacturing of safety, security, and comfort systems for the global automotive industry. Headquartered in Gurugram, the company serves as a critical partner to India’s leading **four-wheeler (4W)** and **two-wheeler (2W)** Original Equipment Manufacturers (OEMs). With a history spanning nearly four decades, JUL has transitioned from a traditional component maker to a technology-driven provider of advanced vehicle access and control solutions. --- ### **Manufacturing Footprint and R&D Infrastructure** JUL operates a robust manufacturing network strategically located near major automotive hubs in India to ensure "just-in-time" delivery and operational efficiency. | Facility Type | Locations | | :--- | :--- | | **Manufacturing Plants** | Gurugram (Haryana), Manesar (Haryana), Jharsa (Haryana), Sriperumbudur (Tamil Nadu), Narasapura (Karnataka), Mehsana (Gujarat), Bhiwadi (Rajasthan) | | **R&D Centre** | Sector-37, Gurugram, Haryana (DSIR Recognized) | **Technical Capabilities:** * **In-House R&D:** The Gurugram R&D facility is recognized by the **Department of Scientific and Industrial Research (DSIR)**. It focuses on patentable designs, electronic integration, and **import substitution** under the **'Make in India'** initiative. * **Technology Sourcing:** While JUL develops proprietary technology for most domestic OEMs, it leverages its JV partner, **U-Shin Japan**, for technical know-how regarding global platforms, particularly for **Suzuki Motor Corporation (SMC)**. * **Sustainability Integration:** The company has integrated **solar rooftop power** at its Sriperumbudur and Bhiwadi plants and utilizes gas-based power for its Gurugram operations to optimize energy costs and reduce its carbon footprint. --- ### **Product Portfolio and Revenue Segmentation** JUL operates in a single reportable segment—**Automobile Components**—but maintains a diversified product mix that is largely **power-train agnostic**, shielding the company from the immediate risks of the internal combustion engine (ICE) to Electric Vehicle (EV) transition. #### **Core Product Categories** 1. **Lock and Key Sets:** Includes 2-track keys, smart lock systems, and specialized **EV ignition locks**. 2. **Combination Switches:** Features waterproof tact switches for 2Ws and Passenger Air Bag (**PAB**) switches. 3. **Door Latches:** Comprehensive range including side door, hood, and advanced **Motorized Back Door Latches**. 4. **Heater Control Panels (HVAC):** Both manual and automatic units for passenger vehicles. #### **Revenue Contribution by Product (FY23–FY25)** | Product Segment | FY25 Share | FY24 Share | FY23 Share | CAGR (FY22-25) | | :--- | :---: | :---: | :---: | :---: | | **Lock Sets & Components** | **56%** | **58%** | **58%** | **8%** | | **Switches** | **21%** | **18%** | **18%** | **16%** | | **Door Latches & Components** | **17%** | **17%** | **17%** | **10%** | | **Heat Control Panels** | - | - | - | **3%** | --- ### **Market Dynamics and Client Ecosystem** JUL’s business model is characterized by high domestic concentration and deep-rooted relationships with market leaders. * **Segment Mix:** Approximately **70-75%** of revenue is derived from the **4W** segment, with **20-25%** coming from the **2W** segment. * **Customer Concentration:** The company exhibits high reliance on a few key players, with the **top five customers** accounting for **77%** of total sales in **FY25**. * **Key Clients:** * **Maruti Suzuki India Limited & Suzuki Motor Gujarat:** Primary customers for lock sets, HVAC units, and latches. * **Honda Motorcycle & Scooter India:** Major 2W client. * **Tata Motors & M&M:** Supply of specialized key sets and PAB switches. * **Hyundai & KIA:** Supply of Mechanical Steering Column Lock (**MSCL**) components. * **Geographic Reach:** **99%** of sales are domestic. The **1%** export component is primarily directed to **Suzuki Japan** via the JV partner. --- ### **Financial Performance and Credit Profile** JUL has demonstrated a trajectory of revenue growth and debt reduction, although margins remain thin due to the competitive nature of OEM-direct supplies. #### **Key Financial Metrics** | Metric (Rs. Crore) | 9MFY26 | FY2025 | FY2024 | FY2023 | | :--- | :--- | :--- | :--- | :--- | | **Operating Income** | **701.5** | **855.2** | **726.25** | **734.47** | | **EBITDA Margin (%)** | **3.67%** | **4.35%** | **3.52%** | **-** | | **Profit After Tax (PAT)** | **-** | **12.26** | **14.26** | **18.16** | | **Interest Coverage (x)** | **2.51** | **2.25** | **1.85** | **-** | | **Net Adjusted Leverage (x)**| **3.46** | **3.77** | **5.77** | **-** | **Financial Highlights:** * **Revenue Outlook:** The company holds a healthy order book exceeding **Rs. 1,100 crore** and targets **Rs. 900 crore** for **FY26**, with a further increase to **Rs. 950–970 crore** in **FY27**. * **Debt Management:** Net adjusted leverage improved from **5.77x** in FY24 to **3.46x** in 9MFY26. Scheduled repayments are set at **Rs. 26.3 crore** for FY26 and **Rs. 23.7 crore** for FY27. * **Dividend Policy:** The board increased the dividend to **40% (Rs. 4.00 per share)** for FY25, up from **30%** in the previous year. * **Credit Ratings:** Reaffirmed at **CRISIL BBB-/Stable** and **A3**. --- ### **Strategic Roadmap: Innovation and EV Readiness** JUL is pivoting toward high-value electronics and global technology trends to capitalize on India’s position as the world’s third-largest passenger vehicle market. * **EV & Hybrid Focus:** Aligning with the **National Electric Mobility Mission Plan (NEMMP)**, JUL is developing dedicated key sets, switches, and charging infrastructure support for the EV segment. * **Premiumization & Electronics:** Expanding into **Telematics**, **Capacitive Switches**, and **Smart Lock Systems** to cater to the rising demand for luxury and connected vehicles. * **Operational Excellence:** Investing **Rs. 18 crore annually** (FY26-27) in automation and process optimization to ensure defect-free manufacturing and cost reduction. * **Leadership Continuity:** **Mr. Ashwani Minda** has been re-appointed as Chairman and Managing Director through **September 2027**, ensuring stability in strategic execution. --- ### **Risk Management and Mitigation** JUL faces several systemic and operational risks inherent to the automotive supply chain. * **Commodity Sensitivity:** Raw materials (aluminum, magnesium, zinc) constitute **80-82%** of revenue. While JUL has cost pass-through arrangements with OEMs, these typically occur on a **quarterly lag**, exposing the company to short-term margin volatility. * **Supply Chain Security:** To mitigate risks associated with **rare earth magnets** imported from China, JUL utilizes authorized Indian traders to ensure buffer stocks. * **Liquidity Management:** The company manages liquidity through **Rs. 89.9 crore** in sanctioned working capital limits (80% average utilization) and uses derivative instruments solely for hedging currency and interest rate risks. * **Regulatory & Macro Risks:** The company monitors shifts in **BS-VI Phase 2** norms and global trade tariffs which could impact export potential and domestic affordability. * **Governance Note:** While the company maintains a clean record under the Insolvency and Bankruptcy Code, it was previously noted under a "non-cooperation" category by **Brickwork Ratings** due to historical data sharing delays; however, current ratings are actively maintained by **CRISIL** and **Ind-Ra**.