Tejas Networks Ltd
NSE:TEJASNET

Watchlist Manager
Tejas Networks Ltd Logo
Tejas Networks Ltd
NSE:TEJASNET
Watchlist
Price: 747.85 INR -12.93% Market Closed
Market Cap: 131B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+1 234%
5Y
+1 270%
10Y
-
0
Operating Income
+0%
3Y
-
5Y
+11 527%
10Y
-
0
Net Income
+0%
3Y
+3 151%
5Y
-
10Y
-

Earnings Waterfall
Tejas Networks Ltd

Revenue
83.4B INR
Cost of Revenue
-58.5B INR
Gross Profit
24.9B INR
Operating Expenses
-13.6B INR
Operating Income
11.3B INR
Other Expenses
-4.7B INR
Net Income
6.7B INR

Income Statement
Tejas Networks Ltd

Rotate your device to view
Income Statement
Currency: INR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024
Revenue
Revenue
9 326
N/A
10 047
+8%
9 972
-1%
9 383
-6%
7 674
-18%
7 840
+2%
7 749
-1%
7 293
-6%
9 003
+23%
8 264
-8%
7 068
-14%
6 091
-14%
3 905
-36%
3 088
-21%
3 314
+7%
3 796
+15%
5 266
+39%
5 907
+12%
6 535
+11%
6 256
-4%
5 506
-12%
5 321
-3%
5 793
+9%
7 468
+29%
9 196
+23%
9 817
+7%
11 577
+18%
14 431
+25%
24 709
+71%
38 458
+56%
62 611
+63%
83 434
+33%
Gross Profit
Cost of Revenue
(5 766)
(6 152)
(5 837)
(5 167)
(4 051)
(3 858)
(3 802)
(3 611)
(4 693)
(4 459)
(3 699)
(3 176)
(2 087)
(1 449)
(1 687)
(2 001)
(2 734)
(3 074)
(3 410)
(3 350)
(3 160)
(3 136)
(3 401)
(4 395)
(5 666)
(6 034)
(7 362)
(9 835)
(15 937)
(25 914)
(43 103)
(58 513)
Gross Profit
3 560
N/A
3 895
+9%
4 135
+6%
4 216
+2%
3 624
-14%
3 982
+10%
3 947
-1%
3 682
-7%
4 310
+17%
3 805
-12%
3 369
-11%
2 915
-13%
1 818
-38%
1 638
-10%
1 627
-1%
1 795
+10%
2 532
+41%
2 834
+12%
3 125
+10%
2 907
-7%
2 346
-19%
2 185
-7%
2 392
+9%
3 073
+28%
3 530
+15%
3 783
+7%
4 215
+11%
4 597
+9%
8 773
+91%
12 544
+43%
19 508
+56%
24 921
+28%
Operating Income
Operating Expenses
(2 449)
(2 930)
(3 060)
(2 980)
(2 718)
(2 894)
(2 854)
(2 743)
(3 032)
(2 889)
(2 867)
(2 817)
(2 778)
(2 782)
(2 678)
(2 628)
(2 518)
(2 676)
(2 941)
(3 224)
(3 918)
(4 077)
(4 327)
(4 736)
(4 615)
(5 367)
(6 044)
(6 769)
(7 485)
(9 251)
(11 320)
(13 573)
Selling, General & Administrative
(1 786)
(1 148)
(1 148)
(1 192)
(2 083)
(1 020)
(1 084)
(1 105)
(2 323)
(1 176)
(1 103)
(1 086)
(1 975)
(1 350)
(1 379)
(1 409)
(1 966)
(1 310)
(1 428)
(1 583)
(3 118)
(2 247)
(2 277)
(2 396)
(3 319)
(2 412)
(2 888)
(3 283)
(5 563)
(3 878)
(4 180)
(4 593)
Depreciation & Amortization
(564)
(587)
(628)
(653)
(613)
(616)
(594)
(603)
(659)
(663)
(695)
(736)
(771)
(732)
(668)
(586)
(521)
(547)
(612)
(693)
(768)
(838)
(913)
(1 004)
(1 225)
(1 336)
(1 494)
(1 682)
(1 825)
(2 130)
(2 451)
(3 082)
Other Operating Expenses
(99)
(1 195)
(1 285)
(1 135)
(22)
(1 258)
(1 177)
(1 035)
(50)
(1 051)
(1 069)
(996)
(33)
(700)
(631)
(633)
(31)
(819)
(901)
(948)
(32)
(992)
(1 137)
(1 336)
(71)
(1 620)
(1 663)
(1 804)
(97)
(3 244)
(4 689)
(5 898)
Operating Income
1 111
N/A
965
-13%
1 076
+11%
1 235
+15%
906
-27%
1 088
+20%
1 093
+0%
940
-14%
1 278
+36%
916
-28%
502
-45%
98
-81%
(960)
N/A
(1 144)
-19%
(1 051)
+8%
(833)
+21%
14
N/A
158
+1 050%
184
+17%
(317)
N/A
(1 572)
-396%
(1 892)
-20%
(1 935)
-2%
(1 663)
+14%
(1 085)
+35%
(1 585)
-46%
(1 829)
-15%
(2 172)
-19%
1 288
N/A
3 293
+156%
8 189
+149%
11 348
+39%
Pre-Tax Income
Interest Income Expense
(247)
(201)
(169)
(137)
176
(99)
(124)
(135)
282
(171)
(156)
(117)
262
(52)
(37)
(39)
128
(40)
(39)
(38)
363
(29)
(68)
(108)
749
(189)
(211)
(246)
311
(998)
(1 538)
(2 083)
Non-Reccuring Items
(305)
0
0
0
0
0
0
0
0
0
0
0
(699)
(699)
(699)
(699)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(22)
48
86
134
(22)
330
374
399
(60)
341
301
270
11
309
322
345
84
289
250
328
38
536
695
741
(91)
818
797
739
(597)
582
509
494
Pre-Tax Income
537
N/A
813
+51%
993
+22%
1 232
+24%
1 060
-14%
1 319
+24%
1 342
+2%
1 204
-10%
1 500
+25%
1 086
-28%
647
-40%
250
-61%
(1 386)
N/A
(1 585)
-14%
(1 465)
+8%
(1 225)
+16%
225
N/A
406
+80%
394
-3%
(27)
N/A
(1 171)
-4 222%
(1 384)
-18%
(1 308)
+5%
(1 030)
+21%
(427)
+59%
(956)
-124%
(1 242)
-30%
(1 679)
-35%
1 002
N/A
2 877
+187%
7 159
+149%
9 759
+36%
Net Income
Tax Provision
393
339
267
214
5
(8)
35
201
(28)
(5)
55
(997)
(986)
(942)
(973)
0
150
142
146
232
544
615
514
369
62
395
545
642
(372)
(1 209)
(2 613)
(3 108)
Income from Continuing Operations
930
1 152
1 261
1 445
1 065
1 311
1 377
1 404
1 472
1 081
702
(747)
(2 371)
(2 527)
(2 438)
(1 225)
375
549
540
205
(627)
(769)
(795)
(661)
(364)
(561)
(698)
(1 038)
630
1 668
4 546
6 651
Net Income (Common)
930
N/A
1 152
+24%
1 261
+9%
1 445
+15%
1 065
-26%
1 311
+23%
1 377
+5%
1 404
+2%
1 472
+5%
1 081
-27%
702
-35%
(747)
N/A
(2 371)
-217%
(2 527)
-7%
(2 439)
+3%
(1 226)
+50%
375
N/A
548
+46%
540
-1%
205
-62%
(627)
N/A
(769)
-23%
(795)
-3%
(661)
+17%
(364)
+45%
(561)
-54%
(698)
-24%
(1 038)
-49%
630
N/A
1 668
+165%
4 546
+173%
6 651
+46%
EPS (Diluted)
14.09
N/A
14.93
+6%
13.32
-11%
15.15
+14%
11.73
-23%
13.68
+17%
14.31
+5%
14.58
+2%
15.39
+6%
11.26
-27%
7.53
-33%
-8.11
N/A
-25.76
-218%
-27.44
-7%
-26.98
+2%
-12.88
+52%
3.99
N/A
5.66
+42%
4.42
-22%
1.79
-60%
-5.97
N/A
-5.21
+13%
-5.2
+0%
-4.33
+17%
-2.37
+45%
-3.32
-40%
-4.08
-23%
-6.1
-50%
3.65
N/A
9.55
+162%
26.01
+172%
37.01
+42%

See Also

Summary
TEJASNET intrinsic value, competitors valuation, and company profile.
DCF Valuation
TEJASNET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TEJASNET stock valuation using valuation multiples.
Wall Street Estimates
TEJASNET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TEJASNET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 250,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.