| Jay Ushin Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 513252 |
NSE Symbol : - |
P/E(TTM) : 23.89 |
|
ISIN Demat : INE289D01015 |
Div & Yield% : 0.45 |
EPS(TTM) : 37.15 |
|
Book Value(₹) : 331.49 |
Market Cap(₹Cr) : 342.61 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 855.20 | 726.25 | 734.47 | 656.67 | 576.58 |
| Other Income | 13.63 | 15.23 | 14.68 | 14.58 | 12.89 |
| Stock Adjustments | 0.41 | -0.83 | 1.91 | 2.40 | -2.38 |
| Total Income | 869.24 | 740.65 | 751.06 | 673.65 | 587.09 |
| EXPENDITURE : | |||||
| Raw Materials | 686.56 | 583.01 | 589.76 | 526.86 | 468.74 |
| Power and Fuel Cost | 5.89 | 5.65 | 6.03 | 3.98 | 3.24 |
| Other Manufacturing Expenses | 27.37 | 21.36 | 22.82 | 16.95 | 9.01 |
| Selling and Administration Expenses | 14.20 | 12.80 | 12.24 | 15.95 | 14.75 |
| Miscellaneous Expenses | 11.81 | 9.49 | 7.88 | 5.64 | 6.84 |
| Employee Benefit Expenses | 72.61 | 67.53 | 65.41 | 58.30 | 51.30 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 50.81 | 40.82 | 46.91 | 45.97 | 33.20 |
| Interest | 16.50 | 13.99 | 13.88 | 14.62 | 13.48 |
| Gross Profit | 34.31 | 26.83 | 33.03 | 31.35 | 19.72 |
| Depreciation | 16.99 | 10.54 | 14.87 | 15.16 | 19.17 |
| Profit Before Tax | 17.32 | 16.29 | 18.16 | 16.19 | 0.55 |
| Current Tax | 6.41 | 2.45 | 4.81 | 3.73 | 2.75 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.36 | -0.44 | 0.05 | 0.52 | 1.81 |
| Reported Net Profit | 12.26 | 14.29 | 13.30 | 11.94 | -4.00 |
| Extraordinary Items | 0.60 | 0.10 | 0.65 | 0.82 | -1.52 |
| Adjusted Net Profit | 11.66 | 14.19 | 12.65 | 11.12 | -2.48 |
| Adjustment below Net Profit | 0.00 | 0.00 | -1.59 | 0.00 | 0.48 |
| Profit/Loss Balance carried down | 96.94 | 83.80 | 73.25 | 60.96 | 64.48 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 1.16 | 1.16 | 1.16 | -0.36 | 0.00 |
| P & L Balance carried down | 108.03 | 96.94 | 83.80 | 73.25 | 60.96 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 30.00 | 30.00 | 30.00 | 0.00 |
| Dividend Per Share(Rs) | 4.00 | 3.00 | 3.00 | 3.00 | 0.00 |
| Earnings Per Share-Unit Curr | 31.72 | 36.98 | 34.42 | 30.89 | -10.36 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 310.70 | 282.94 | 249.39 | 221.20 | 187.66 |
| Book Value(Adj)-Unit Curr | 310.70 | 282.94 | 249.39 | 221.20 | 187.66 |