EN DE

Jay Ushin Limited (513252) Fair Value & Analysis

Consumer Goods · IN · Market cap ₹1.8B

JU Jay Ushin Limited 513252 · BSE
Price₹880.00
Fair Value₹769.95
Upside-12.5%
Quality53/100
Watch Jay Ushin Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -4.1% net margin
Low debt · negative free cash flow
0.37% dividend yield
Trails peers (1/11)
Narrow moat 14/100
Evidence: High Range ₹565.00 – ₹977.27 Share as image

Fair value as of: Aug 13, 2026

From 17 valuation models · updated 5 days ago

A solid business, but screening 13% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ₹565.00 (bear) to ₹977.27 (bull), base ₹769.95. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 53/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,546 ₹405.20 Fair Value ₹769.95 Jan 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹405.20 – ₹1,546 · fair‑value band ₹565.00 – ₹977.27 · the ₹880.00 price screens above the ₹769.95 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Jay Ushin Limited (513252) currently trades at ₹880.00, while our model-based Fair Value estimate is ₹769.95, implying the stock looks roughly 12.5% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Goods sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Jay Ushin Limited generated revenue of ₹5.0B at a net margin of -4.1%. Revenue declined 4.4% year over year. It earns a return on equity of -30.3%. Net debt stands at ₹1.3B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹565.00 (bear case) to ₹977.27 (bull case); at ₹880.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 45% below its 52-week high and 44% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Goods peers we cover trades at -52% fair-value upside, at -13%, 513252 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹314.05 ₹365.02 ₹708.06 76
ROIC Compounder ₹226.59 ₹275.64 ₹316.52 72
Gordon GGM ₹31.08 ₹56.00 ₹77.09 70
All 17 models by family
DCF Models
Owner Earnings ₹218.16 ₹385.01 ₹611.90 31
Earnings-Based
Graham-Dodd ₹312.73 ₹1,041 ₹1,393 54
Lynch FV ₹235.65 ₹336.64 ₹437.64 50
PEG = 1.0 ₹235.65 ₹336.64 ₹437.64 46
EPV ₹226.59 ₹275.64 ₹316.52 59
Dividend Discount
Gordon GGM ₹31.08 ₹56.00 ₹77.09 70
DDM Multi-Stage ₹31.08 ₹49.79 ₹59.82 61
Multiples
P/E Multiple ₹758.82 ₹1,012 ₹1,265 63
P/S Multiple ₹586.36 ₹781.82 ₹977.27 58
P/B Multiple ₹586.36 ₹781.82 ₹977.27 55
EV/EBIT ₹541.35 ₹766.19 ₹991.02 53
EV/EBITDA ₹691.75 ₹966.72 ₹1,242 54
EV/Revenue ₹321.52 ₹516.37 ₹711.23 43
Asset-Based
NCAV (Graham) ₹176.28 ₹236.22 ₹352.56 50
Economic Profit
Residual Income ₹314.05 ₹365.02 ₹708.06 76
ROIC Compounder ₹226.59 ₹275.64 ₹316.52 72
Growth Earnings
Growth-Adj P/E ₹639.04 ₹912.92 ₹1,187 68

Widest divergence: Growth Earnings (₹912.92) versus Dividend Discount (₹49.79). Highest evidence: Residual Income (76).

Notify me when 513252 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹5.0B
Revenue growth (YoY) -4.4%
Net margin -4.1%
Return on equity -30.3%
Free cash flow −₹82.2M FY2026
P/E ratio 25.0 as of Jul 4, 2026
More key figures
Operating margin -2.5%
EPS (TTM) ₹21.70
Dividend yield 0.4%
EPS growth (YoY) +21.0%
Net debt ₹1.3B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 53 · Market factors (momentum, volatility) 49

Profitability 56
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Jay Ushin Limited manufactures and sells components for automobiles in India and internationally. The company offers security systems, such as immobilizers, key sets, keyless entry, lock sets, and remote locking products; switches, including combination and defogger switches, handlebars, hazard warning, panel switches, power windows, and stop and back-up …

Full company description

Jay Ushin Limited manufactures and sells components for automobiles in India and internationally. The company offers security systems, such as immobilizers, key sets, keyless entry, lock sets, and remote locking products; switches, including combination and defogger switches, handlebars, hazard warning, panel switches, power windows, and stop and back-up lamps; and body parts comprising central locking products, door handles and latches, hood latches, and strikers. It also offers fuel units and heater control panels. Jay Ushin Limited was founded in 1986 and is based in New Delhi, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Jay Ushin Limited reported revenue of ₹9.7B in FY2026 versus ₹6.6B in FY2022, a compound +10.2%/yr. Reported net income was ₹178M in FY2026, compounding +10.5%/yr from FY2022.

Growth Quality 51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹9.7B
Latest YoY
+13.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.9%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.4%
Revenue +10.2%/yr
FY22 ₹6.6B
FY23 ₹7.3B
FY24 ₹7.3B
FY25 ₹8.6B
FY26 ₹9.7B
Net income +10.5%/yr
FY22 ₹119M
FY23 ₹133M
FY24 ₹143M
FY25 ₹123M
FY26 ₹178M

513252 screens 13% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Jay Ushin Limited Fair Value". https://www.fairvalue-calculator.com/stock/513252

Peer Group

Auto Parts · 641 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Below median
Fair Value upside −13% · Below median
Return on assets -2% · Bottom 25%
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) -2% · Bottom 25%
Revenue growth -4% · Below median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.38× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 25.0× · Pricier than median
EV/EBITDA 7.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 17 · sector 19
FUTURE 0 · sector 24
PAST 0 · sector 26
HEALTH 81 · sector 95
DIVIDEND 7 · sector 34

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 -76%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Balkrishna Industries Limited BALKRISIND ₹2,376 ₹1,237 -48%
Sona BLW Precision Forgings Limited SONACOMS ₹799.90 ₹207.06 -74%

Compare Jay Ushin Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Jay Ushin Limited (513252) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹769.95 versus a price of ₹880.00, about −13% (overvalued).
What is the fair value of 513252?
Our model-based fair value for Jay Ushin Limited is ₹769.95 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹880.00.
What is the quality score of 513252?
Jay Ushin Limited has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Jay Ushin Limited (513252)?
Jay Ushin Limited reported trailing-twelve-month revenue of about ₹5.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 513252?
The net profit margin of Jay Ushin Limited is about -4.1%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Jay Ushin Limited pay a dividend?
Jay Ushin Limited currently shows a dividend yield of about 0.37% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Jay Ushin Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.