TEJAS NETWORKS LIMITED
TEJASNET · Telecom · NSE
₹408
Current Market Price
Fair Value (DCF)
₹524
Margin of Safety
+28.4%
Updated 1d ago
YieldIQ Score
51/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
8%
ROE
-26.8%
Debt/Equity
1.43
WACC
10.2%
Market Cap
₹7,236 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.9%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.35×
Short-term liquidity
Asset Turnover
0.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹407.95
Bear case
₹239.38
MoS -70.4%
Base case
₹523.87
MoS +22.1%
Bull case
₹785.75
MoS +48.1%
Ratio Trends
TEJASNET · last 7 annual periods
ROE
11.6%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.89×
PE
—
EV / EBITDA
108.6×
Historical Financials
TEJASNET · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹527 Cr | ₹551 Cr | ₹299 Cr | ₹1327 Cr | ₹8455 Cr | +100.2% |
| EBITDA | — | ₹-38.1 Cr | ₹94.0 Cr | ₹329 Cr | ₹1280 Cr | — |
| EBIT | ₹26.2 Cr | ₹-114 Cr | ₹-22.4 Cr | ₹261 Cr | — | +77.6% |
| PAT | ₹37.5 Cr | ₹-62.7 Cr | ₹-11.5 Cr | ₹147 Cr | ₹447 Cr | +85.7% |
| EPS (diluted) | ₹3.99 | ₹-5.97 | ₹-0.70 | ₹8.48 | — | +20.7% |
| CFO | ₹158 Cr | ₹-17.3 Cr | ₹-380 Cr | ₹-2036 Cr | ₹-491 Cr | — |
| CapEx | — | — | — | — | ₹-651 Cr | — |
| FCF | — | — | — | — | ₹-1143 Cr | — |
| Total Assets | — | ₹2110 Cr | ₹3602 Cr | ₹8203 Cr | ₹10.5K Cr | +49.2% |
| Total Debt | — | — | ₹0.0 Cr | ₹1744 Cr | ₹3407 Cr | — |
| Shareholders' Equity | — | — | ₹2973 Cr | ₹3149 Cr | ₹3846 Cr | +6.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TEJASNET vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ASTRAMICRO Astra Microwave Products Limited | -74.9% | 40 | Data Limited | 14.0% | — |
| STLTECH Sterlite Technologies Limited | -63.0% | 25 | Data Limited | -6.2% | — |
| HFCL HFCL | — | — | Pending | 4.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for TEJASNET in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TEJASNET →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TEJASNET →
Compare
Head-to-head with peers
Compare TEJASNET side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TEJASNETNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.