JAY Ushin Ltd.
BSE: JAYUSH · Auto Components & Equipments · sector
₹686.50BSE close 2026-10-26
Key numbers
Market cap₹265 cr
Price₹686.50
52w high / low₹1,602 / ₹663
P/E14.7xSector median 24.3x
P/B1.9xSector median 3.3x
Book value₹352.6
Dividend yield0.58%Sector median 0.55%
ROE14.1%Sector median 14.0%
ROCE12.6%Sector median 15.8%
OPM3.4%Sector median 11.6%
Debt / equity0.94xSector median 0.28x
EV/EBITDA11.3xSector median 13.0x
Interest cover2.5x
Current ratio1.13x
Sales growth 3y+9.7%Sector median +9.0%
Profit growth 3y+10.2%Sector median +9.5%
PEG1.45x
Last 12 months to Jun 2026, Standalone. "Sector median" = middle value of 132 companies in Auto Components & Equipments (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹1 cr vs borrowings ₹128 cr (FY26): borrowings are higher by ₹127 cr.
- Operating profit covered interest 2.5x in the last 12 months.
- Other income was 81% of net profit in the last 12 months.
- Dividend paid in 4 of the last 5 financial years.
- Price ₹686.50 on 2026-10-26: -57.1% from the 52-week high, +3.5% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹1,386.85 · low ₹565.00
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|
| Revenue | 229 | 214 | 242 | 245 | 268 | 277 |
| EBITDA | 10 | 9 | 9 | 7 | 10 | 8 |
| OPM % | 4.3% | 4.3% | 3.8% | 3.0% | 3.6% | 3.0% |
| Other income | 3 | 4 | 3 | 4 | 3 | 4 |
| Net profit | 3 | 5 | 3 | 4 | 5 | 5 |
| EPS (₹) | 7.61 | 11.85 | 9.03 | 11.13 | 13.98 | 12.60 |
| Revenue YoY | +16.9% | +29.3% | ||||
| Profit YoY | +83.7% | +6.3% |
Standalone figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 654 | 734 | 726 | 855 | 969 | 1,032 |
| EBITDA | 29 | 32 | 26 | 37 | 35 | 35 |
| Net profit | 12 | 13 | 14 | 12 | 18 | 18 |
| EPS (₹) | 30.89 | 34.42 | 36.98 | 31.72 | 45.99 | 46.74 |
| Revenue growth | +12.2% | -1.1% | +17.8% | +13.3% | – | |
| Profit growth | +11.4% | +7.4% | -14.2% | +44.9% | – | |
| Dividend / share (₹) | – | 3.00 | 3.00 | 3.00 | 4.00 |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +9.7% | – | – |
| Net profit | +10.1% | – | – |
| EPS | +10.1% | – | – |
| Share price | – | -1.4% (2y) | -26.3% |
Balance sheet
| ₹ cr | FY25 | FY26 |
|---|---|---|
| Shareholders' equity | 120 | 136 |
| Borrowings | 126 | 128 |
| Cash & equivalents | 0 | 1 |
| Total assets | 398 | 425 |
| Fixed assets | 130 | 127 |
| Capital work in progress | 7 | 6 |
| Investments | 0 | 1 |
| Receivables | 84 | 124 |
| Inventory | 96 | 96 |
| Payables | 98 | 109 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY25 | FY26 |
|---|---|---|
| Cash from operations | 20 | 11 |
| Cash from investing | 5 | 2 |
| Cash from financing | -25 | -14 |
| Capex | 11 | 20 |
| Free cash flow | 8 | -8 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY25 | FY26 |
|---|---|---|
| ROE % | 10.2% | 13.0% |
| ROCE % | 13.7% | 12.6% |
| Debtor days | 36 | 47 |
| Inventory days | 51 | 44 |
| Payable days | 52 | 50 |
| Cash conversion cycle (days) | 35 | 41 |
| Working capital days | -6 | 11 |
Peers in Auto Components & Equipments
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| MOTHERSON | ₹1,62,274 cr | 37.0x | 4.0x | 11.6% | 12.9% | 9.3% | +17.0% | 0.44% |
| BOSCHLTD | ₹1,32,455 cr | 56.0x | 8.9x | 16.5% | 21.7% | 13.4% | +10.3% | 1.14% |
| BHARATFORG | ₹82,736 cr | 117.2x | 8.7x | 7.5% | 10.0% | 14.0% | +9.2% | 0.46% |
| UNOMINDA | ₹61,747 cr | 51.3x | 9.0x | 19.1% | 16.6% | 10.9% | +20.5% | 0.27% |
| SCHAEFFLER | ₹54,960 cr | 43.9x | 8.9x | 21.6% | 27.8% | 18.2% | – | – |
| SONACOMS | ₹48,637 cr | 69.8x | 8.1x | 12.0% | 15.2% | 23.6% | +18.7% | 0.41% |
| TIINDIA | ₹40,369 cr | 66.5x | 5.2x | 9.1% | 23.6% | 9.2% | +15.2% | 0.42% |
| ENDURANCE | ₹31,415 cr | 32.4x | 4.6x | 15.4% | 16.7% | 13.1% | +18.4% | 0.45% |
| EXIDEIND | ₹28,636 cr | 30.7x | 2.1x | 6.7% | 9.7% | 10.3% | +6.1% | 0.60% |
| JAYUSH | ₹265 cr | 14.7x | 1.9x | 14.1% | 12.6% | 3.4% | +9.7% | 0.58% |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2026-09-18 | Dividend | Dividend Rs 4.0 |
| 2025-09-19 | Dividend | Final Dividend Rs 4.0 |
| 2024-09-20 | Dividend | Dividend Rs 3.0 |
| 2023-09-22 | Dividend | Final Dividend Rs 3.0 |
| 2022-09-21 | Dividend | Dividend Rs 3.0 |
Documents
Links go to the original files on the exchange website.
About the company
| Sector | Consumer Discretionary |
| Industry | Auto Components & Equipments |
| Sub-industry | Auto Components & Equipments |
| Symbol | JAYUSH |
| BSE code | 513252 |
| ISIN | INE289D01015 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from BSE company filings (inline XBRL: Integrated Filing - Finance) + BSE results summary for earlier years; price = BSE close 2026-10-26.