JAY USHIN
|
JAY USHIN Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹855 Cr | ₹726 Cr | ₹734 Cr | ₹657 Cr | ₹577 Cr |
| Sales | ₹853 Cr | ₹724 Cr | ₹732 Cr | ₹655 Cr | ₹576 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.65 Cr | ₹2.46 Cr | ₹2.78 Cr | ₹1.54 Cr | ₹0.98 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹855 Cr | ₹726 Cr | ₹734 Cr | ₹657 Cr | ₹577 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.84 Cr | ₹23 Cr | ₹-1.91 Cr | ₹-2.40 Cr | ₹2.38 Cr |
| Raw Material Consumed | ₹690 Cr | ₹561 Cr | ₹590 Cr | ₹527 Cr | ₹469 Cr |
| Opening Raw Materials | ₹59 Cr | ₹47 Cr | ₹57 Cr | ₹60 Cr | ₹74 Cr |
| Purchases Raw Materials | ₹705 Cr | ₹574 Cr | ₹579 Cr | ₹524 Cr | ₹455 Cr |
| Closing Raw Materials | ₹75 Cr | ₹59 Cr | ₹47 Cr | ₹57 Cr | ₹60 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.89 Cr | ₹5.65 Cr | ₹6.03 Cr | ₹3.98 Cr | ₹3.24 Cr |
| Electricity & Power | ₹5.89 Cr | ₹5.65 Cr | ₹6.03 Cr | ₹3.98 Cr | ₹3.24 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹73 Cr | ₹68 Cr | ₹65 Cr | ₹58 Cr | ₹51 Cr |
| Salaries, Wages & Bonus | ₹68 Cr | ₹63 Cr | ₹61 Cr | ₹55 Cr | ₹47 Cr |
| Contributions to EPF & Pension Funds | ₹0.81 Cr | ₹0.70 Cr | ₹0.74 Cr | ₹0.75 Cr | ₹1.15 Cr |
| Workmen and Staff Welfare Expenses | ₹4.11 Cr | ₹3.70 Cr | ₹3.54 Cr | ₹2.87 Cr | ₹2.98 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹27 Cr | ₹22 Cr | ₹23 Cr | ₹17 Cr | ₹9.61 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹21 Cr | ₹16 Cr | ₹17 Cr | ₹13 Cr | ₹6.38 Cr |
| Repairs and Maintenance | ₹5.16 Cr | ₹4.39 Cr | ₹4.99 Cr | ₹3.23 Cr | ₹2.63 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.31 Cr | ₹1.55 Cr | ₹1.13 Cr | ₹0.73 Cr | ₹0.60 Cr |
| General and Administration Expenses | ₹9.56 Cr | ₹7.74 Cr | ₹8.26 Cr | ₹10 Cr | ₹9.29 Cr |
| Rent , Rates & Taxes | ₹0.50 Cr | ₹0.54 Cr | ₹0.61 Cr | ₹0.34 Cr | ₹0.27 Cr |
| Insurance | ₹0.44 Cr | ₹0.48 Cr | ₹0.53 Cr | ₹0.50 Cr | ₹0.41 Cr |
| Printing and stationery | ₹2.19 Cr | ₹0.93 Cr | ₹1.02 Cr | ₹0.87 Cr | ₹0.33 Cr |
| Professional and legal fees | ₹2.08 Cr | ₹1.09 Cr | ₹1.50 Cr | ₹4.14 Cr | ₹3.91 Cr |
| Traveling and conveyance | ₹2.79 Cr | ₹3.36 Cr | ₹3.08 Cr | ₹2.80 Cr | ₹2.45 Cr |
| Other Administration | ₹1.57 Cr | ₹1.34 Cr | ₹1.51 Cr | ₹1.42 Cr | ₹1.92 Cr |
| Selling and Distribution Expenses | ₹4.98 Cr | ₹4.06 Cr | ₹3.42 Cr | ₹5.62 Cr | ₹4.86 Cr |
| Advertisement & Sales Promotion | ₹0.37 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.19 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.18 Cr | ₹3.13 Cr | ₹2.97 Cr | ₹5.47 Cr | ₹4.67 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.44 Cr | ₹0.53 Cr | ₹0.15 Cr | ₹-0.11 Cr | - |
| Miscellaneous Expenses | ₹12 Cr | ₹9.49 Cr | ₹7.89 Cr | ₹5.64 Cr | ₹6.84 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.33 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.13 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.84 Cr | ₹0.01 Cr | ₹0.80 Cr | ₹0.70 Cr | ₹1.08 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹9.63 Cr | ₹9.33 Cr | ₹6.94 Cr | ₹4.81 Cr | ₹5.76 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹818 Cr | ₹701 Cr | ₹702 Cr | ₹625 Cr | ₹556 Cr |
| Operating Profit (Excl OI) | ₹37 Cr | ₹26 Cr | ₹32 Cr | ₹31 Cr | ₹20 Cr |
| Other Income | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
| Interest Received | ₹0.09 Cr | ₹0.26 Cr | ₹0.04 Cr | ₹0.68 Cr | ₹0.47 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.81 Cr | ₹0.11 Cr | ₹0.88 Cr | ₹1.12 Cr | ₹0.25 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
| Operating Profit | ₹51 Cr | ₹41 Cr | ₹47 Cr | ₹46 Cr | ₹33 Cr |
| Interest | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.34 Cr | ₹4.92 Cr | ₹5.62 Cr | ₹6.65 Cr | ₹6.60 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.47 Cr | ₹2.46 Cr | ₹3.41 Cr | ₹2.90 Cr | ₹0.02 Cr |
| Other Interest | ₹7.69 Cr | ₹6.61 Cr | ₹4.84 Cr | ₹5.07 Cr | ₹6.87 Cr |
| PBDT | ₹34 Cr | ₹27 Cr | ₹33 Cr | ₹31 Cr | ₹20 Cr |
| Depreciation | ₹17 Cr | ₹11 Cr | ₹15 Cr | ₹15 Cr | ₹19 Cr |
| Profit Before Taxation & Exceptional Items | ₹17 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹0.56 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹17 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹0.56 Cr |
| Provision for Tax | ₹5.06 Cr | ₹2.01 Cr | ₹4.86 Cr | ₹4.25 Cr | ₹4.56 Cr |
| Current Income Tax | ₹4.46 Cr | ₹2.45 Cr | ₹4.60 Cr | ₹3.73 Cr | ₹2.09 Cr |
| Deferred Tax | ₹-1.36 Cr | ₹-0.44 Cr | ₹0.05 Cr | ₹0.52 Cr | ₹1.81 Cr |
| Other taxes | ₹1.96 Cr | - | ₹0.22 Cr | - | ₹0.66 Cr |
| Profit After Tax | ₹12 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹-4.00 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹97 Cr | ₹84 Cr | ₹73 Cr | ₹61 Cr | ₹64 Cr |
| Appropriations | ₹109 Cr | ₹98 Cr | ₹87 Cr | ₹73 Cr | ₹60 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.16 Cr | ₹1.16 Cr | ₹2.75 Cr | ₹-0.36 Cr | ₹-0.48 Cr |
| Equity Dividend % | ₹40.00 | ₹30.00 | ₹30.00 | ₹30.00 | - |
| Earnings Per Share | ₹31.72 | ₹36.98 | ₹34.42 | ₹30.89 | ₹-10.36 |
| Adjusted EPS | ₹31.72 | ₹36.98 | ₹34.42 | ₹30.89 | ₹-10.36 |
Compare Income Statement of peers of JAY USHIN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAY USHIN | ₹594.9 Cr | 74.2% | 90.7% | 87.4% | Stock Analytics | |
| BOSCH | ₹111,654.0 Cr | 1.3% | -1.9% | 2.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹110,241.0 Cr | -3.2% | -2.1% | -14.3% | Stock Analytics | |
| UNO MINDA | ₹72,208.8 Cr | 2.9% | -4.9% | 30.2% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹40,813.3 Cr | 2% | 0.3% | 22.5% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,066.4 Cr | 0.1% | 15.2% | -29.8% | Stock Analytics | |
JAY USHIN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAY USHIN | 74.2% |
90.7% |
87.4% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses