JAYUSHAuto Components & Equipments
Jay Ushin Ltd — Profit & Loss Statement
₹681.50
-4.71%
Jay Ushin Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.23 Cr | 0.29 Cr | — |
| Tax Rate For Calcs | 0.29 | 0.12 | 0.27 | 0.26 | — |
| Normalized EBITDA | 50.81 Cr | 40.82 Cr | 42.67 Cr | 41.99 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Reconciled Depreciation | 16.99 Cr | 10.54 Cr | 14.87 Cr | 15.16 Cr | — |
| Reconciled Cost Of Revenue | 686.15 Cr | 583.84 Cr | 611.15 Cr | 541.72 Cr | — |
| EBITDA | 50.81 Cr | 40.82 Cr | 43.55 Cr | 43.11 Cr | — |
| EBIT | 33.81 Cr | 30.28 Cr | 28.68 Cr | 27.95 Cr | — |
| Net Interest Income | -16.50 Cr | -13.99 Cr | -13.89 Cr | -13.98 Cr | — |
| Interest Expense | 16.50 Cr | 13.99 Cr | 10.52 Cr | 11.76 Cr | — |
| Normalized Income | 12.26 Cr | 14.29 Cr | 12.66 Cr | 11.11 Cr | — |
| Net Income From Continuing And Discontinued Operation | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Total Expenses | 835.02 Cr | 711.20 Cr | 713.52 Cr | 638.20 Cr | — |
| Diluted NI Availto Com Stockholders | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Net Income Common Stockholders | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Net Income Including Noncontrolling Interests | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Net Income Continuous Operations | 12.26 Cr | 14.29 Cr | 13.30 Cr | 11.94 Cr | — |
| Tax Provision | 5.05 Cr | 2.01 Cr | 4.86 Cr | 4.25 Cr | — |
| Pretax Income | 17.31 Cr | 16.30 Cr | 18.16 Cr | 16.19 Cr | — |
| Other Non Operating Income Expenses | 13.63 Cr | 15.23 Cr | 13.76 Cr | 12.78 Cr | — |
| Net Non Operating Interest Income Expense | -16.50 Cr | -13.99 Cr | -13.89 Cr | -13.98 Cr | — |
| Interest Expense Non Operating | 16.50 Cr | 13.99 Cr | 10.52 Cr | 11.76 Cr | — |
| Operating Income | 20.18 Cr | 15.05 Cr | 18.16 Cr | 16.94 Cr | — |
| Operating Expense | 148.87 Cr | 127.36 Cr | 102.37 Cr | 96.48 Cr | — |
| Other Operating Expenses | 59.27 Cr | 49.30 Cr | 17.45 Cr | 12.87 Cr | — |
| Depreciation And Amortization In Income Statement | 16.99 Cr | 10.54 Cr | 14.87 Cr | 15.16 Cr | — |
| Depreciation Income Statement | 16.99 Cr | 10.54 Cr | 12.05 Cr | 11.59 Cr | — |
| Gross Profit | 169.05 Cr | 142.42 Cr | 120.53 Cr | 113.41 Cr | — |
| Cost Of Revenue | 686.15 Cr | 583.84 Cr | 611.15 Cr | 541.72 Cr | — |
| Total Revenue | 855.20 Cr | 726.25 Cr | 731.69 Cr | 655.14 Cr | — |
| Operating Revenue | 855.20 Cr | 726.25 Cr | 731.69 Cr | 655.14 Cr | — |
| Total Unusual Items | — | 0.11 Cr | 0.88 Cr | 1.12 Cr | 0.25 Cr |
| Total Unusual Items Excluding Goodwill | — | 0.11 Cr | 0.88 Cr | 1.12 Cr | 0.25 Cr |
| Interest Income | — | 0.25 Cr | 0.04 Cr | 0.68 Cr | 0.47 Cr |
| Rent Expense Supplemental | — | 0.54 Cr | 0.61 Cr | 0.33 Cr | 0.27 Cr |
| Diluted Average Shares | — | 0.39 Cr | 0.39 Cr | 0.39 Cr | 0.39 Cr |
| Basic Average Shares | — | 0.39 Cr | 0.39 Cr | 0.39 Cr | 0.39 Cr |
| Diluted EPS | — | 36.98 | 34.42 | 30.89 | -10.36 |
| Basic EPS | — | 36.98 | 34.42 | 30.89 | -10.36 |
| Special Income Charges | — | 0.11 Cr | 0.88 Cr | 1.12 Cr | 0.25 Cr |
| Other Special Charges | — | -0.11 Cr | -0.88 Cr | -1.12 Cr | -0.25 Cr |
| Total Other Finance Cost | — | 2.46 Cr | 3.41 Cr | 2.90 Cr | 0.02 Cr |
| Interest Income Non Operating | — | 0.25 Cr | 0.04 Cr | 0.68 Cr | 0.47 Cr |
| Amortization | — | 3.77 Cr | 2.82 Cr | 3.57 Cr | 2.91 Cr |
| Research And Development | — | 1.55 Cr | 1.13 Cr | 0.72 Cr | 0.60 Cr |
| Selling General And Administration | — | 5.43 Cr | 5.67 Cr | 10.72 Cr | 9.63 Cr |
| Selling And Marketing Expense | — | 3.53 Cr | 3.27 Cr | 5.73 Cr | 4.86 Cr |
| General And Administrative Expense | — | 1.90 Cr | 2.40 Cr | 4.99 Cr | 4.77 Cr |
| Rent And Landing Fees | — | 0.54 Cr | 0.61 Cr | 0.33 Cr | 0.27 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Jay Ushin Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.