Tejas Networks Ltd.

NSE: TEJASNET | BSE: 540595 | ISIN: INE010J01012 |Industry: Other Telecom Services
|Slowing Down Stock
Durability score
45 /100
Valuation score
45 /100
Momentum score
27.0 /100
Market Capitalizati...
743.1 Cr.
Price to Book Value
0.6
PE TTM Price to Ear...
6.9

Peer Group

StockCurrent Price RsPE TTM Price to EarningsMarket Capitalization in CrDividend yield 1yr %Net Profit Qtr CrNet Profit Annual Growth YoY %Operating Revenues Qtr CrRevenue Growth Qtr YoYPrice to Book Value
Tejas Networks Ltd. 80.856.88743.091.245.8538.23161.89-31.350.58
Bharti Infratel Ltd.
Market Leader
259.1527.2747932.387.20622.8023.961725.401.673.30
Sterlite Technologie..
Market Runner Up
167.9511.426761.672.08142.8758.281431.9963.303.73
GTPL Hathway Ltd. 70.0526.18787.801.4325.18-75.51312.0559.591.19
Suyog Telematics Ltd. 458.9015.63465.990.548.1954.9929.2620.926.69
OnMobile Global Ltd. 36.7018.69387.924.092.1666.59139.47-7.430.67
GTL Ltd. 2.70-0.2042.470.00-27.5390.6930.03-59.33-0.01
Tulip Telecom Ltd. 1.55-0.0322.480.00-154.34-253.42-64.630.03
All values except ratios in INR(Crores)
IndicatorJun-2019Mar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Graph
Total Revenue Qtr cr 167.6 278.9 190.3 216.4 245.1 107.6 235.8 222.6 204.6
Operating Expenses Qtr Cr 136.5 219.3 145.5 160.6 173.0 88.7 176.1 169.1 155.4
Operating Profit Qtr Cr 24.1 52.6 35.6 45.1 62.4 9.5 52.9 47.0 44.7
Operating Profit Margin Qtr % 15.0% 19.33% 19.64% 21.92% 26.51% 9.71% 23.11% 21.73% 22.35%
Depreciation Qtr Cr 17.6 17.4 16.2 15.0 17.2 11.8 15.3 17.3 16.9
Interest Qtr Cr 3.4 5.0 4.8 3.9 3.2 1.6 3.5 1.5 6.8
Profit Before Tax Qtr Cr 10.1 37.0 23.7 36.9 51.8 5.5 41.0 34.6 25.6
Tax Qtr Cr 4.4 1.2 -7.9 2.9 6.6 -21.6 8.6 7.2 5.4
Net Profit Qtr Cr 5.8 35.9 31.7 34.0 45.1 27.1 32.3 27.5 20.2
Basic EPS Qtr Rs 0.6 3.9 3.5 3.7 5.0 3.0 3.6 3.1 2.8
Net profit TTM Cr 107.3 146.7 137.9 138.6 132.1 107.1 115.9 90.9 74.8
Basic EPS TTM Rs 11.7 16.0 15.1 15.2 14.5 11.8 12.9 10.1 8.4
Quarterly Operating Revenues Qtr Cr Analysis
Operating Revenues Qtr Cr growth is lower than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is lower than historical averages.
IndicatorJun-2019Mar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Graph
Total Revenue Qtr cr 168.9 280.0 193.6 217.9 245.5 112.2 236.7 222.6 206.2
Operating Expenses Qtr Cr 137.7 220.4 148.0 162.4 173.3 91.4 179.1 169.7 156.7
Operating Profit Qtr Cr 24.2 52.7 36.3 44.6 62.5 10.7 50.7 46.4 45.0
Operating Profit Margin Qtr % 14.94% 19.31% 19.71% 21.56% 26.51% 10.52% 22.07% 21.47% 22.31%
Depreciation Qtr Cr 17.6 17.4 16.2 15.0 17.2 11.8 15.3 17.3 16.9
Interest Qtr Cr 3.4 5.1 4.5 4.1 3.3 1.6 3.5 1.5 6.8
Profit Before Tax Qtr Cr 10.2 37.1 24.9 36.4 51.6 7.4 38.8 34.0 25.8
Tax Qtr Cr 4.4 1.2 -7.9 2.9 6.6 -21.6 8.6 7.2 5.4
Net Profit Qtr Cr 5.8 35.9 32.8 33.5 45.0 29.1 30.1 26.9 20.4
Basic EPS Qtr Rs 0.6 3.9 3.6 3.7 5.0 3.2 3.4 3.0 2.8
Net profit TTM Cr 108.1 147.2 140.4 137.7 131.1 106.5 144.5 126.1 115.2
Basic EPS TTM Rs 11.8 16.1 15.3 15.1 14.4 11.7 16.1 14.1 12.9
Quarterly Operating Revenues Qtr Cr Analysis
Operating Revenues Qtr Cr growth is lower than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is lower than historical averages.
All values except ratios in INR(Crores)
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total Revenue Annual Cr 853.1 930.7 770.6 868.9 629.0 395.3 405.7 287.8 199.3 409.1
Operating Expenses Annual Cr 661.9 698.4 589.3 707.2 514.7 317.4 300.4 228.7 197.0 328.8
Operating Profit Annual in Cr 157.3 195.6 154.1 154.5 110.8 68.5 94.4 46.2 -16.3 69.0
Operating Profit Margin Annual % 21.02% 20.0% 17.78% 17.62% 17.32% 23.26% 16.06% -8.2% 16.86%
Total Expenses Annual Cr 781.2 664.0 794.8 601.5 411.8 400.4 310.2 278.7 387.4
EBIDT Annual Cr 232.2 181.4 161.7 114.3 77.9 105.3 59.1 2.3 80.2
EBIDT margin Annual % 24.95% 23.53% 18.61% 18.17% 19.71% 25.95% 20.53% 1.16% 19.62%
Depreciation Cr 66.3 65.9 61.3 56.4 38.2 48.6 55.8 48.0 44.3 30.5
PAT Before ExtraOrdinary Items Annual Cr 146.7 107.1 83.0 27.5 -16.6 5.3 -76.6 -79.3 18.4
Net Profit Annual Cr 107.3 146.7 107.1 83.0 27.5 -16.6 5.3 -76.6 -79.3 18.4
Basic EPS Annual Rs 16.1 12.5 12.6 4.5 -2.7 0.9 -12.4 -13.0 3.0
Annual Total Revenue Annual Cr Analysis
Total Revenue Annual Cr growth is stable compared to historical averages.
Average Total Revenue Annual Cr
1 Year:
930.67 Cr
3 Years:
856.74 Cr
5 Years:
718.9 Cr
7 Years:
612.57 Cr
Annual Net Profit Annual Cr Analysis
Net Profit Annual Cr growth is lower than historical averages.
Average Net Profit Annual Cr
1 Year:
146.69 Cr
3 Years:
112.26 Cr
5 Years:
69.54 Cr
7 Years:
39.49 Cr
Annual ROE Annual % Analysis
ROE Annual % is stable compared to historical averages.
Average ROE Annual %
1 Year:
11.12 %
3 Years:
11.47 %
5 Years:
7.18 %
7 Years:
1.6 %
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Graph
Total Revenue Annual Cr 860.5 937.0 777.6 883.3 627.5 396.0 432.7 378.8
Operating Expenses Annual Cr 668.5 704.1 596.9 710.9 514.9 318.3 328.1 325.1
Operating Profit Annual in Cr 157.9 196.2 152.9 163.7 112.6 68.5 95.0 44.2
Operating Profit Margin Annual % 20.94% 19.66% 18.54% 17.94% 17.3% 21.95% 11.66%
Total Expenses Annual Cr 787.0 671.6 799.1 602.4 413.8 429.9 408.8
EBIDT Annual Cr 232.9 180.7 172.4 112.6 77.7 104.6 53.7
EBIDT margin Annual % 24.86% 23.24% 19.52% 17.94% 19.61% 24.18% 14.17%
Depreciation Cr 66.3 65.9 61.3 56.4 38.3 48.6 55.9 48.0
PAT Before ExtraOrdinary Items Annual Cr 147.2 106.5 93.0 25.0 -17.9 2.8 -79.0
Net Profit Annual Cr 108.1 147.2 106.5 93.0 28.5 -17.9 2.8 -79.0
Basic EPS Annual Rs 15.4 11.7 14.1 4.3 -2.9 0.5 -12.8
Average Total Revenue Annual Cr
1 Year:
937.01 Cr
3 Years:
865.98 Cr
5 Years:
724.27 Cr
7 Years:
633.26 Cr
Average Net Profit Annual Cr
1 Year:
147.24 Cr
3 Years:
115.58 Cr
5 Years:
71.48 Cr
7 Years:
40.16 Cr
Average ROE Annual %
1 Year:
11.15 %
3 Years:
12.02 %
5 Years:
7.46 %
7 Years:
1.46 %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Book Value Per Share Annual Rs 138.8 122.4 80.0 55.6 45.2 47.9 47.0 59.5 72.4
RoA Annual % 9.28% 8.09% 8.08% 3.28% -2.32% 0.71% -12.12% -12.9% 2.55%
ROE Annual % 11.12% 9.29% 14.0% 7.43% -5.95% 1.78% -26.45% -21.67% 4.13%
ROCE Annual % 12.59% 9.28% 13.91% 6.86% -4.75% 1.43% -22.88% -21.53% 4.11%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.0 0.0 0.4 0.7 0.8 0.8 0.6 0.5 0.3
Annual Book Value Per Share Annual Rs Analysis
Book Value Per Share Annual Rs growth is stable compared to historical averages.
Average Book Value Per Share Annual Rs
1 Year:
138.83 Rs
3 Years:
113.76 Rs
5 Years:
88.41 Rs
7 Years:
76.71 Rs
Annual RoA Annual % Analysis
RoA Annual % is growing slower than historical averages.
Average RoA Annual %
1 Year:
9.28 %
3 Years:
8.48 %
5 Years:
5.28 %
7 Years:
2.14 %
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Graph
Book Value Per Share Annual Rs 139.0 122.4 80.1 5.4 43.4 46.3 45.8
RoA Annual % 9.28% 8.01% 8.98% 3.4% -2.45% 0.37% -12.04%
ROE Annual % 11.15% 9.24% 15.68% 7.91% -6.68% 0.97% -28.05%
ROCE Annual % 12.63% 9.22% 15.57% 7.28% -5.29% 0.77% -23.85%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.0 0.0 0.4 0.7 0.8 0.9 0.8
Average Book Value Per Share Annual Rs
1 Year:
138.99 Rs
3 Years:
113.85 Rs
5 Years:
78.08 Rs
7 Years:
68.92 Rs
Average RoA Annual %
1 Year:
9.28 %
3 Years:
8.76 %
5 Years:
5.44 %
7 Years:
2.22 %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total ShareHolders Funds Annual Cr 1,318.7 1,151.9 592.3 369.6 342.1 334.1 328.9 366.0 445.3
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr 1.8 2.1 4.1 31.0 6.4 32.0 5.7 2.3 2.7
Total Current Liabilities Annual Cr 259.8 169.0 430.1 435.3 364.1 373.7 297.1 246.5 274.4
Total Capital Plus Liabilities Annual Cr 1,580.3 1,323.1 1,026.5 835.9 712.6 739.8 631.7 614.8 722.4
Fixed Assets Annual Cr 140.5 121.6 111.4 146.8 139.3 148.9 148.7 137.9 109.0
Total Non Current Assets Annual Cr 373.7 326.3 355.0 238.8 201.3 241.1 202.7 242.9 218.9
Total Current Assets Annual Cr 1,206.6 996.8 671.5 597.1 511.3 498.8 428.9 371.9 503.5
Total Assets Annual Cr 1,580.3 1,323.1 1,026.5 835.9 712.6 739.8 631.7 614.8 722.4
Contingent Liabilities plus Commitments Annual Cr 91.6 62.7 65.6 179.8 164.1 154.8 204.5 0.1 2.1
Bonus Equity Share Capital Annual Cr 50.5 50.5 50.5 50.5 50.5 50.5 50.5 50.5 50.5
Non Current Investments Unquoted BookValue Annual Cr 10.9 10.9 4.6 4.6 4.6 4.6 4.6 58.8 63.0
Current Investments Unquoted BookValue Annual Cr 0.0 0.0 0.0 0.0 0.0 0.0 0.0 15.9 53.9
Average Long Term Debt To Equity Annual
1 Year:
-
3 Years:
-
5 Years:
0.02
7 Years:
0.03
Annual Total Assets Annual Cr Analysis
Total Assets Annual Cr growth is stable compared to historical averages.
Average Total Assets Annual Cr
1 Year:
1,580.32 Cr
3 Years:
1,309.96 Cr
5 Years:
1,095.68 Cr
7 Years:
978.56 Cr
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Graph
Total ShareHolders Funds Annual Cr 1,320.2 1,152.1 592.9 360.5 267.2 285.0 281.8
Minority Interest Liability Annual Cr 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Non Current Liabilities Annual Cr 1.8 2.1 4.1 31.0 70.4 71.5 49.7
Total Current Liabilities Annual Cr 263.3 175.6 437.4 446.8 390.5 388.7 324.9
Total Capital Plus Liabilities Annual Cr 1,585.3 1,329.8 1,034.5 838.3 728.1 745.2 656.3
Fixed Assets Annual Cr 140.5 121.6 110.7 146.1 138.7 148.2 148.0
Total Non Current Assets Annual Cr 362.9 315.4 349.8 233.8 196.3 236.0 197.8