JAY USHIN
|
JAY USHIN Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr |
| Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr |
| Equity Paid Up | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr | ₹3.87 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹116 Cr | ₹105 Cr | ₹93 Cr | ₹82 Cr | ₹69 Cr |
| Securities Premium | ₹2.86 Cr | ₹2.86 Cr | ₹2.86 Cr | ₹2.86 Cr | ₹2.86 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹108 Cr | ₹97 Cr | ₹84 Cr | ₹73 Cr | ₹61 Cr |
| General Reserves | ₹4.84 Cr | ₹4.84 Cr | ₹4.84 Cr | ₹4.84 Cr | ₹4.84 Cr |
| Other Reserves | ₹0.47 Cr | ₹0.84 Cr | ₹1.01 Cr | ₹0.67 Cr | - |
| Reserve excluding Revaluation Reserve | ₹116 Cr | ₹105 Cr | ₹93 Cr | ₹82 Cr | ₹69 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹120 Cr | ₹109 Cr | ₹96 Cr | ₹85 Cr | ₹73 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹30 Cr | ₹35 Cr | ₹31 Cr | ₹27 Cr | ₹46 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹31 Cr | ₹27 Cr | ₹34 Cr | ₹25 Cr | ₹43 Cr |
| Term Loans - Institutions | ₹17 Cr | ₹23 Cr | - | - | - |
| Other Secured | ₹-18 Cr | ₹-15 Cr | ₹-2.36 Cr | ₹2.50 Cr | ₹2.89 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-1.35 Cr | ₹0.04 Cr | ₹0.49 Cr | ₹1.06 Cr | ₹0.35 Cr |
| Deferred Tax Assets | ₹2.50 Cr | ₹2.33 Cr | ₹3.48 Cr | ₹2.80 Cr | ₹2.95 Cr |
| Deferred Tax Liability | ₹1.15 Cr | ₹2.38 Cr | ₹3.96 Cr | ₹3.86 Cr | ₹3.30 Cr |
| Other Long Term Liabilities | ₹16 Cr | ₹19 Cr | ₹21 Cr | ₹23 Cr | ₹23 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.45 Cr | ₹5.26 Cr | ₹7.16 Cr | ₹15 Cr | ₹17 Cr |
| Total Non-Current Liabilities | ₹50 Cr | ₹59 Cr | ₹60 Cr | ₹66 Cr | ₹86 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹98 Cr | ₹66 Cr | ₹100 Cr | ₹85 Cr | ₹78 Cr |
| Sundry Creditors | ₹98 Cr | ₹66 Cr | ₹100 Cr | ₹85 Cr | ₹78 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹50 Cr | ₹45 Cr | ₹57 Cr | ₹57 Cr | ₹67 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.28 Cr | ₹0.11 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹7.25 Cr |
| Interest Accrued But Not Due | ₹0.40 Cr | ₹0.38 Cr | ₹0.35 Cr | ₹0.26 Cr | ₹0.44 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹50 Cr | ₹44 Cr | ₹56 Cr | ₹57 Cr | ₹59 Cr |
| Short Term Borrowings | ₹78 Cr | ₹83 Cr | ₹46 Cr | ₹57 Cr | ₹55 Cr |
| Secured ST Loans repayable on Demands | ₹78 Cr | ₹83 Cr | ₹46 Cr | ₹50 Cr | ₹55 Cr |
| Working Capital Loans- Sec | ₹78 Cr | ₹83 Cr | ₹46 Cr | ₹50 Cr | ₹55 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-78 Cr | ₹-83 Cr | ₹-46 Cr | ₹-43 Cr | ₹-55 Cr |
| Short Term Provisions | ₹5.71 Cr | ₹3.64 Cr | ₹5.32 Cr | ₹5.17 Cr | ₹2.22 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹4.46 Cr | ₹2.45 Cr | ₹4.12 Cr | ₹3.73 Cr | ₹0.82 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.26 Cr | ₹1.19 Cr | ₹1.21 Cr | ₹1.44 Cr | ₹1.40 Cr |
| Total Current Liabilities | ₹232 Cr | ₹197 Cr | ₹209 Cr | ₹205 Cr | ₹203 Cr |
| Total Liabilities | ₹401 Cr | ₹366 Cr | ₹365 Cr | ₹357 Cr | ₹361 Cr |
| ASSETS | |||||
| Gross Block | ₹326 Cr | ₹330 Cr | ₹314 Cr | ₹299 Cr | ₹321 Cr |
| Less: Accumulated Depreciation | ₹191 Cr | ₹177 Cr | ₹168 Cr | ₹154 Cr | ₹149 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹134 Cr | ₹153 Cr | ₹146 Cr | ₹144 Cr | ₹171 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹6.98 Cr | ₹2.47 Cr | ₹0.22 Cr | ₹2.78 Cr | ₹8.04 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹7.70 Cr | ₹4.61 Cr | ₹11 Cr | ₹21 Cr | ₹23 Cr |
| Other Non Current Assets | ₹1.96 Cr | ₹2.48 Cr | ₹0.76 Cr | ₹0.80 Cr | ₹1.08 Cr |
| Total Non-Current Assets | ₹183 Cr | ₹190 Cr | ₹187 Cr | ₹197 Cr | ₹204 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹96 Cr | ₹79 Cr | ₹90 Cr | ₹80 Cr | ₹70 Cr |
| Raw Materials | ₹75 Cr | ₹59 Cr | ₹47 Cr | ₹57 Cr | ₹60 Cr |
| Work-in Progress | ₹9.61 Cr | ₹6.18 Cr | ₹28 Cr | ₹9.01 Cr | - |
| Finished Goods | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹8.07 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹2.75 Cr | ₹2.05 Cr | ₹1.73 Cr | ₹0.10 Cr | ₹0.08 Cr |
| Other Inventory | ₹-2.86 Cr | ₹-0.32 Cr | ₹0.66 Cr | ₹3.25 Cr | ₹2.23 Cr |
| Sundry Debtors | ₹84 Cr | ₹56 Cr | ₹65 Cr | ₹53 Cr | ₹60 Cr |
| Debtors more than Six months | ₹7.58 Cr | ₹3.13 Cr | ₹2.62 Cr | ₹1.72 Cr | ₹2.33 Cr |
| Debtors Others | ₹77 Cr | ₹53 Cr | ₹62 Cr | ₹52 Cr | ₹57 Cr |
| Cash and Bank | ₹0.42 Cr | ₹0.48 Cr | ₹0.49 Cr | ₹0.52 Cr | ₹1.20 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.01 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.12 Cr |
| Balances at Bank | ₹0.37 Cr | ₹0.47 Cr | ₹0.40 Cr | ₹0.44 Cr | ₹1.08 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.74 Cr | ₹6.13 Cr | ₹6.18 Cr | ₹10 Cr | ₹0.63 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.53 Cr | ₹0.64 Cr | ₹0.70 Cr | ₹0.63 Cr | ₹0.63 Cr |
| Other current_assets | ₹7.21 Cr | ₹5.49 Cr | ₹5.48 Cr | ₹9.61 Cr | - |
| Short Term Loans and Advances | ₹30 Cr | ₹35 Cr | ₹17 Cr | ₹15 Cr | ₹25 Cr |
| Advances recoverable in cash or in kind | ₹18 Cr | ₹24 Cr | ₹6.12 Cr | ₹5.28 Cr | ₹12 Cr |
| Advance income tax and TDS | ₹2.82 Cr | ₹2.90 Cr | ₹3.57 Cr | ₹3.19 Cr | ₹2.34 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹9.14 Cr | ₹7.61 Cr | ₹7.74 Cr | ₹6.46 Cr | ₹11 Cr |
| Total Current Assets | ₹218 Cr | ₹176 Cr | ₹178 Cr | ₹159 Cr | ₹157 Cr |
| Net Current Assets (Including Current Investments) | ₹-14 Cr | ₹-21 Cr | ₹-30 Cr | ₹-46 Cr | ₹-45 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹401 Cr | ₹366 Cr | ₹365 Cr | ₹357 Cr | ₹361 Cr |
| Contingent Liabilities | ₹8.90 Cr | ₹0.98 Cr | ₹1.78 Cr | ₹2.15 Cr | ₹0.44 Cr |
| Total Debt | ₹126 Cr | ₹133 Cr | ₹97 Cr | ₹107 Cr | ₹118 Cr |
| Book Value | 310.70 | 282.94 | 249.39 | 221.20 | 187.66 |
| Adjusted Book Value | 310.70 | 282.94 | 249.39 | 221.20 | 187.66 |
Compare Balance Sheet of peers of JAY USHIN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAY USHIN | ₹572.8 Cr | 16.5% | 73.8% | 112.6% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹109,502.0 Cr | -1.5% | -0.3% | -14.4% | Stock Analytics | |
| BOSCH | ₹108,605.0 Cr | -1.2% | -5% | 5.2% | Stock Analytics | |
| UNO MINDA | ₹70,896.6 Cr | -0.5% | -10% | 26.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹40,142.4 Cr | 0.5% | -3.4% | 17.9% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,523.4 Cr | 3.9% | 18.5% | -30.8% | Stock Analytics | |
JAY USHIN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAY USHIN | 16.5% |
73.8% |
112.6% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses