JAY USHIN
|
JAY USHIN Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹734 Cr | ₹657 Cr | ₹577 Cr | ₹663 Cr | ₹855 Cr |
Sales | ₹732 Cr | ₹655 Cr | ₹576 Cr | ₹662 Cr | ₹853 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.78 Cr | ₹1.54 Cr | ₹0.98 Cr | ₹1.12 Cr | ₹1.88 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹734 Cr | ₹657 Cr | ₹577 Cr | ₹663 Cr | ₹855 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.91 Cr | ₹-2.40 Cr | ₹2.38 Cr | ₹7.70 Cr | ₹-9.22 Cr |
Raw Material Consumed | ₹586 Cr | ₹527 Cr | ₹469 Cr | ₹515 Cr | ₹703 Cr |
Opening Raw Materials | ₹57 Cr | ₹60 Cr | ₹74 Cr | ₹71 Cr | ₹61 Cr |
Purchases Raw Materials | ₹576 Cr | ₹524 Cr | ₹455 Cr | ₹525 Cr | ₹713 Cr |
Closing Raw Materials | ₹47 Cr | ₹57 Cr | ₹60 Cr | ₹81 Cr | ₹71 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.03 Cr | ₹3.98 Cr | ₹3.24 Cr | ₹5.17 Cr | ₹7.79 Cr |
Electricity & Power | ₹6.03 Cr | ₹3.98 Cr | ₹3.24 Cr | ₹5.17 Cr | ₹7.79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹65 Cr | ₹58 Cr | ₹51 Cr | ₹70 Cr | ₹76 Cr |
Salaries, Wages & Bonus | ₹61 Cr | ₹55 Cr | ₹47 Cr | ₹64 Cr | ₹70 Cr |
Contributions to EPF & Pension Funds | ₹0.74 Cr | ₹0.75 Cr | ₹1.15 Cr | ₹2.17 Cr | ₹2.04 Cr |
Workmen and Staff Welfare Expenses | ₹3.54 Cr | ₹2.87 Cr | ₹2.98 Cr | ₹3.84 Cr | ₹4.43 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹23 Cr | ₹17 Cr | ₹9.61 Cr | ₹13 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹17 Cr | ₹13 Cr | ₹6.38 Cr | ₹8.15 Cr | ₹11 Cr |
Repairs and Maintenance | ₹4.99 Cr | ₹3.23 Cr | ₹2.63 Cr | ₹4.17 Cr | ₹4.43 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1.13 Cr | ₹0.73 Cr | ₹0.60 Cr | ₹0.62 Cr | ₹1.21 Cr |
General and Administration Expenses | ₹8.26 Cr | ₹10 Cr | ₹9.29 Cr | ₹9.37 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹0.61 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.67 Cr | ₹2.40 Cr |
Insurance | ₹0.53 Cr | ₹0.50 Cr | ₹0.41 Cr | ₹0.18 Cr | ₹0.52 Cr |
Printing and stationery | ₹1.02 Cr | ₹0.87 Cr | ₹0.33 Cr | ₹0.43 Cr | ₹0.60 Cr |
Professional and legal fees | ₹1.50 Cr | ₹4.14 Cr | ₹3.91 Cr | ₹1.66 Cr | ₹1.32 Cr |
Traveling and conveyance | ₹3.08 Cr | ₹2.80 Cr | ₹2.45 Cr | ₹4.30 Cr | ₹4.13 Cr |
Other Administration | ₹4.60 Cr | ₹4.21 Cr | ₹4.37 Cr | ₹6.42 Cr | ₹6.38 Cr |
Selling and Distribution Expenses | ₹6.96 Cr | ₹5.62 Cr | ₹4.86 Cr | ₹4.94 Cr | ₹6.96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.15 Cr | ₹-0.11 Cr | - | ₹0.09 Cr | ₹0.25 Cr |
Miscellaneous Expenses | ₹7.89 Cr | ₹5.64 Cr | ₹6.84 Cr | ₹8.78 Cr | ₹6.98 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.14 Cr | ₹0.13 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.80 Cr | ₹0.70 Cr | ₹1.08 Cr | ₹3.13 Cr | ₹1.88 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.94 Cr | ₹4.81 Cr | ₹5.76 Cr | ₹5.66 Cr | ₹5.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹702 Cr | ₹625 Cr | ₹556 Cr | ₹635 Cr | ₹820 Cr |
Operating Profit (Excl OI) | ₹32 Cr | ₹31 Cr | ₹20 Cr | ₹28 Cr | ₹35 Cr |
Other Income | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹9.78 Cr |
Interest Received | ₹0.04 Cr | ₹0.68 Cr | ₹0.47 Cr | ₹0.06 Cr | ₹0.02 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.88 Cr | ₹1.12 Cr | ₹0.25 Cr | ₹1.43 Cr | ₹1.33 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹8.53 Cr | ₹8.43 Cr |
Operating Profit | ₹47 Cr | ₹46 Cr | ₹33 Cr | ₹38 Cr | ₹45 Cr |
Interest | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹17 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹5.62 Cr | ₹6.65 Cr | ₹6.60 Cr | ₹9.21 Cr | ₹9.49 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.41 Cr | ₹2.90 Cr | ₹0.02 Cr | ₹0.11 Cr | ₹0.19 Cr |
Other Interest | ₹4.84 Cr | ₹5.07 Cr | ₹6.87 Cr | ₹8.02 Cr | ₹6.37 Cr |
PBDT | ₹33 Cr | ₹31 Cr | ₹20 Cr | ₹21 Cr | ₹29 Cr |
Depreciation | ₹15 Cr | ₹15 Cr | ₹19 Cr | ₹19 Cr | ₹16 Cr |
Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹16 Cr | ₹0.56 Cr | ₹1.72 Cr | ₹13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹18 Cr | ₹16 Cr | ₹0.56 Cr | ₹1.72 Cr | ₹13 Cr |
Provision for Tax | ₹4.86 Cr | ₹4.25 Cr | ₹4.56 Cr | ₹-0.92 Cr | ₹1.13 Cr |
Current Income Tax | ₹4.60 Cr | ₹3.73 Cr | ₹2.09 Cr | ₹0.68 Cr | ₹1.88 Cr |
Deferred Tax | ₹0.05 Cr | ₹0.52 Cr | ₹1.81 Cr | ₹-1.59 Cr | ₹-0.14 Cr |
Other taxes | ₹0.22 Cr | - | ₹0.66 Cr | - | ₹-0.61 Cr |
Profit After Tax | ₹13 Cr | ₹12 Cr | ₹-4.00 Cr | ₹2.64 Cr | ₹12 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹13 Cr | ₹12 Cr | ₹-4.00 Cr | ₹2.64 Cr | ₹12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹73 Cr | ₹61 Cr | ₹64 Cr | ₹63 Cr | ₹53 Cr |
Appropriations | ₹87 Cr | ₹73 Cr | ₹60 Cr | ₹66 Cr | ₹64 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.75 Cr | ₹-0.36 Cr | ₹-0.48 Cr | ₹1.38 Cr | ₹1.27 Cr |
Equity Dividend % | ₹30.00 | ₹30.00 | - | - | ₹30.00 |
Earnings Per Share | ₹34.42 | ₹30.89 | ₹-10.36 | ₹6.82 | ₹29.87 |
Adjusted EPS | ₹34.42 | ₹30.89 | ₹-10.36 | ₹6.82 | ₹29.87 |
Compare Income Statement of peers of JAY USHIN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JAY USHIN | ₹262.1 Cr | -3.3% | -9% | 30.1% | Stock Analytics | |
BOSCH | ₹88,617.3 Cr | 2.9% | 8.5% | 63.9% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹79,318.0 Cr | 5.4% | 1.4% | 77.3% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹41,376.8 Cr | 7.1% | 7.8% | 69.2% | Stock Analytics | |
UNO MINDA | ₹39,293.9 Cr | 6.5% | 2.9% | 43.8% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹28,713.6 Cr | -5% | 4.8% | 52.3% | Stock Analytics |
JAY USHIN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JAY USHIN | -3.3% |
-9% |
30.1% |
SENSEX | -0.4% |
-0.9% |
25.8% |
You may also like the below Video Courses