Jay Ushin share price & results
- Jun 2026
- Sept 2026
Delhi-NCR auto-components manufacturer operating as a joint venture with U-Shin Ltd, Japan, supplying components into India's automotive OEM supply chain.
Reported
The figures, each with its period
Each figure keeps its basis and period; nothing is filled in.
| Metric | Value | Change | Basis | Period | Note |
|---|---|---|---|---|---|
| Revenue | 277 | +29.3% YoY | Quarterly, as filed | Quarter to Jun 2026 | Revenue from operations as filed. |
| Operating margin | 3.0 | −1.3 pts YoY | Operating profit / revenue | Quarter to Jun 2026 | For the quarter; a change is in percentage points. |
| Net profit | 4.9 | +6.3% YoY | Quarterly, as filed | Quarter to Jun 2026 | Profit after tax as filed. |
| Return on equity | Trailing twelve months | TTM · period unavailable | Not in the analysed materials. No older figure is substituted. | ||
| Free cash flow margin | Fiscal year | FY · period unavailable | Not in the analysed materials. No older figure is substituted. | ||
| Revenue growth (YoY) | Trailing twelve months | TTM · period unavailable | Not in the analysed materials. No older figure is substituted. |
Price
Performance −20.1% 1Y
1Y: ₹900 on 24 Oct 2025 → ₹718.95. High ₹1,546 (6 Nov 2025), low ₹672 (23 Oct 2026).
- Previous close
- ₹686.5
- Market cap
- ₹348 Cr
- 52-week range
- ₹672 – ₹1,546
- One year
- −17.86%
Overview
- Symbol
- NSE:JAYUSH
- Industry
- Consumer Discretionary
- Exchange
- NSE
- Currency
- INR
What Jay Ushin Ltd. does
Based on the company's own presentations, annual report and earnings calls.
Jay Ushin Limited is an auto-component manufacturer and a joint venture with U-Shin Ltd, Japan, from which it receives technical, sales-support and consultancy services under a License and Technical Assistance Agreement. The company sources critical components from group company JNS Instruments Limited, itself a supplier to various OEM customers, to ensure timely, price-fixed supply of components for its own operations. The company has no subsidiaries, associates or joint ventures of its own beneath it.
Fundamentals
Ratios, each with its period
Current values with the period they cover; the trend reads across the 1 fiscal year held (Mar 2019 to Mar 2019).
Financials
What the filings say
Net profit, year on year: +6% (quarter to jun 2026 against jun 2025).
| Line item | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Sales | 212 | 219 | 229 | 214 | 242 | 245 | 268 | 277 |
| Expenses | 202 | 210 | 219 | 205 | 233 | 238 | 258 | 268 |
| Operating profit | 10 | 9 | 10 | 9 | 9 | 7 | 10 | 8 |
| Operating margin | 4.5% | 4.1% | 4.3% | 4.3% | 3.8% | 3.0% | 3.6% | 3.0% |
| Other income | 3 | 4 | 3 | 4 | 3 | 4 | 3 | 4 |
| Interest | 4 | 4 | 4 | 4 | 4 | 3 | 4 | 3 |
| Depreciation | 4 | 4 | 5 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | 4 | 5 | 4 | 5 | 5 | 4 | 5 | 6 |
| Tax rate | 18.1% | 30.0% | 32.6% | 13.1% | 29.9% | −14.4% | −0.8% | 17.5% |
| Net profit | 3 | 3 | 3 | 5 | 3 | 4 | 5 | 5 |
| EPS (₹ per share) | 8.77 | 8.62 | 7.61 | 11.85 | 9.03 | 11.13 | 13.97 | 12.60 |
| Line item | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| Sales | 734 | 726 | 855 | 969 |
| Expenses | 702 | 701 | 818 | 934 |
| Operating profit | 32 | 26 | 37 | 35 |
| Other income | 15 | 15 | 14 | 14 |
| Interest | 14 | 14 | 17 | 14 |
| Depreciation | 15 | 11 | 17 | 16 |
| Profit before tax | 18 | 16 | 17 | 19 |
| Net profit | 13 | 14 | 12 | 18 |
| Line item | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sept 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 82 | 93 | 105 | 116 | 124 | 132 |
| Borrowings | 123 | 112 | 148 | 140 | 111 | 141 |
| Other liabilities | 134 | 151 | 106 | 141 | 183 | 151 |
| Total liabilities | 343 | 359 | 364 | 401 | 422 | 429 |
| Fixed assets | 173 | 175 | 180 | 167 | 134 | 162 |
| Capital work in progress | 3 | 0 | 2 | 7 | 6 | 6 |
| Investments | 0 | 0 | 0 | 0 | 32 | 1 |
| Other assets | 167 | 184 | 181 | 227 | 250 | 259 |
| Total assets | 343 | 359 | 364 | 401 | 422 | 429 |
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Cash from operations | 14 | 28 | 22 | -16 | 20 | 11 |
| Cash from investing | 3 | 2 | 3 | -5 | 5 | 2 |
| Cash from financing | -16 | -30 | -26 | 21 | -25 | -14 |
| Net cash flow | 0 | 0 | 0 | 0 | 0 | 0 |
| Free cash flow | 5 | 17 | 10 | -13 | 12 | 2 |
| Line item | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Debtor days | 38 | 30 | 32 | 28 | 36 | 47 |
| Inventory days | 55 | 56 | 56 | 50 | 53 | 46 |
| Days payable | 61 | 59 | 62 | 41 | 52 | 50 |
| Cash conversion cycle | 32 | 26 | 26 | 37 | 37 | 42 |
| Working capital days | -29 | -26 | -15 | -11 | -5 | 12 |
| Return on capital employed | 7.0% | 14.0% | 15.0% | 13.0% | 13.0% | 12.0% |
| Dividend payout | 0.0% | 10.0% | 9.0% | 8.0% | 13.0% | 9.0% |
What the price assumes
ExpensiveTo justify its price of ₹719, this stock must grow earnings at 18% every year for 7 years. Our analysis caps realistic growth at ~10%. At that growth it is worth ₹485 — downside of 33%.
- Growth the price implies
- 17.6% a year
- for 7 years, fading to 4%
- It has actually compounded at
- 10.1% a year
- net profit, FY23–FY26 · EPS 10.1%
- The gap
- 0.1 pp
- -33% downside if it only repeats history
Ownership
Who owns it
Promoters hold 62.86% as of Sept 2026; institutions added 0.00 pts since Jun 2026.
- Promoters 62.86%
- Domestic institutions 0.02%
- Public 37.11%
Who bought this quarter
since Jun 2026
Disclosed holders that added to a position or appeared on the register for the first time, biggest addition first.
- newly disclosed 4.78% held
The same filing shows 0 holders trimming and 1 off the list — both are in the register beside this.
Who is on the register
Named in the Sep 2026 filing
Every holder of Jay Ushin Ltd. above SEBI's 1% disclosure line, and what changed since Jun 2026.
| Holder | Stake | Change |
|---|---|---|
| 26.00% | unchanged | |
| 13.61% | unchanged | |
| 8.44% | unchanged | |
| 7.86% | unchanged | |
| 6.51% | unchanged | |
| 5.30% | unchanged | |
| 5.14% | unchanged | |
| 4.78% | newly disclosed | |
| 3.61% | unchanged | |
| 2.26% | unchanged | |
| 1.68% | unchanged | |
| 1.61% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
Your own record
Start an Inve Case for Jay Ushin Ltd.
Free account: one company. Everything above stays public.
Write why you follow Jay Ushin Ltd. and the condition you want checked. Inve compares your numeric conditions with available results and management guidance; your own conditions remain yours to review.
Keep reading
Other Automobile and Auto Components companies
Learn to analyse Jay Ushin Ltd.
Guides on how to read this kind of business and the numbers that matter.