sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
TEJASNET logo

TEJASNET - Tejas Networks Limited Share Price

Telecom - Equipment & Accessories

₹336.75-2.30(-0.68%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap5.96 kCr
Price/Earnings (Trailing)-7.73
Price/Sales (Trailing)2.2
EV/EBITDA-24.47
Price/Free Cashflow-12.81
MarketCap/EBT-5.33
Enterprise Value10.06 kCr

Fundamentals

Growth & Returns

Price Change 1W-1.2%
Price Change 1M-25%
Price Change 6M-39.5%
Price Change 1Y-61.4%
3Y Cumulative Return-15.3%
5Y Cumulative Return15.4%
7Y Cumulative Return12.1%

Cash Flow & Liquidity

Revenue (TTM)
2.71 kCr
Rev. Growth (Yr)-88.2%
Earnings (TTM)-769.35 Cr
Earnings Growth (Yr)-218.6%

Profitability

Operating Margin-41%
EBT Margin-41%
Return on Equity-23.16%
Return on Assets-7.79%
Free Cashflow Yield-7.81%
Cash Flow from Investing (TTM)-654.99 Cr
Cash Flow from Operations (TTM)-491.49 Cr
Cash Flow from Financing (TTM)1.29 kCr
Cash & Equivalents56.01 Cr
Free Cash Flow (TTM)-815 Cr
Free Cash Flow/Share (TTM)-46.14

Balance Sheet

Total Assets9.88 kCr
Total Liabilities6.56 kCr
Shareholder Equity3.32 kCr
Current Assets7.5 kCr
Current Liabilities5.89 kCr
Net PPE437.7 Cr
Inventory2.38 kCr
Goodwill211.81 Cr

Capital Structure & Leverage

Debt Ratio0.42
Debt/Equity1.25
Interest Coverage-4.7
Interest/Cashflow Ops-0.82

Dividend & Shareholder Returns

Dividend/Share (TTM)2.5
Dividend Yield0.55%
Shares Dilution (1Y)3.3%
Shares Dilution (3Y)16.3%
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Reasonably good balance sheet.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -15.3% return compared to 13.2% by NIFTY 50.

Profitability: Poor Profitability. Recent profit margins are negative at -28%.

Dilution: Company has a tendency to dilute it's stock investors.

Momentum: Stock is suffering a negative price momentum. Stock is down -25% in last 30 days.

Smart Money: Smart money looks to be reducing their stake in the stock.

Price to Sales Ratio

Latest reported: 2.2

Revenue (Last 12 mths)

Latest reported: 2.7 kCr

Net Income (Last 12 mths)

Latest reported: -,769.4 Cr
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Reasonably good balance sheet.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -15.3% return compared to 13.2% by NIFTY 50.

Profitability: Poor Profitability. Recent profit margins are negative at -28%.

Dilution: Company has a tendency to dilute it's stock investors.

Momentum: Stock is suffering a negative price momentum. Stock is down -25% in last 30 days.

Smart Money: Smart money looks to be reducing their stake in the stock.

Investor Care

Dividend Yield0.55%
Dividend/Share (TTM)2.5
Shares Dilution (1Y)3.3%
Earnings/Share (TTM)-43.54

Financial Health

Current Ratio1.27
Debt/Equity1.25

Technical Indicators

RSI (14d)42.43
RSI (5d)45.56
RSI (21d)29.18
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalBuy
SMA 5 SignalSell
SMA 10 Signal

Summary of Latest Earnings Report from Tejas Networks

Summary of Tejas Networks's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the Q3 FY26 earnings call, Tejas Networks management outlined a positive long-term outlook driven by several key factors. The company reported a revenue of INR 307 crores, up 17% from the previous quarter's INR 262 crores. Despite a loss of INR 197 crores in profit after tax and negative EBIT of INR 239 crores, the management highlighted the ongoing demand for both their wireless and wireline products, alongside substantial potential in international markets.

Management specified that their order book stood at INR 1,329 crores, with 85% of revenue coming from Indian customers and 15% from international ones. They noted various trials for wireless products were underway, with many progressing to the commercial negotiation stage and expected closures within the coming months.

A significant strategic update was the award of the 5G RAN supply on the Delhi-Mumbai railway corridor under the Kavach project, as well as multiple private 5G deployments in sectors like ports and mining. The pending BSNL 4G expansion order, expected to cover 18,000 sites, was noted to be delayed but still anticipated, suggesting future revenue growth.

Management also reported receiving INR 85 crores as Production-Linked Incentives (PLI) for Q4 FY25, totaling INR 397 crores cumulatively for FY25. Innovations included filing 26 patents in Q3, mainly relating to 5G advanced and 6G technologies, which they see as future growth drivers. Overall, the management expressed optimism regarding business growth opportunities, especially in AI-driven demand for data networks and the maturation of their product lines for international applications.

Share Holdings

Understand Tejas Networks ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Panatone Finvest Limited53.46%
Nippon Life India Trustee Ltd-A/C Nippon India Small Cap Fund3.79%
Tata Communications (Belgium) SRL0%
TCPoP Communication GmbH0%
The Switch Enterprises, LLC0%
Solutions Infini Technologies (India) Private Limited0%
Commotion Software Solutions India Private Limited

Is Tejas Networks Better than it's peers?

Detailed comparison of Tejas Networks against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
ITIITI (Indian Teleph.Ind.Ltd)27.91 kCr3.2 kCr-6.60%-7.00%-237.628.71--
HFCLHFCL10.85 kCr3.98 kCr

Sector Comparison: TEJASNET vs Telecom - Equipment & Accessories

Comprehensive comparison against sector averages

Comparative Metrics

TEJASNET metrics compared to Telecom

CategoryTEJASNETTelecom
PE -7.73-51.87
PS2.203.48
Growth-67.7 %-32.8 %
33% metrics above sector average
Key Insights
  • 1. TEJASNET is among the Top 3 Telecom - Equipment & Accessories companies by market cap.
  • 2. The company holds a market share of 19.4% in Telecom - Equipment & Accessories.
  • 3. In last one year, the company has had a below average growth that other Telecom - Equipment & Accessories companies.

What does Tejas Networks Limited do?

Telecom - Equipment & Accessories•Telecommunication•Small Cap

Tejas Networks Limited designs, manufactures, and sells wireless and wireline networking products in India and internationally. It offers TJ1400eNodeB ultra flex, that combines fiber broadband, mobile broadband, high-speed Ethernet, and packet optical transport technologies in single platform; TJ1620W, a Macro eNodeB solution; and TJ6003W, a rack mountable server platform. The company also provides TJ1400-1 OLT, a pizza box GPON OLT that provides broadband solutions; TJ1400 OLT, a GPON/XGS-PON solution for FTTH and FTTB services with various end-user ONT devices; and TJ2100N ONT, for optical access networks deployed in fiber-to-the-home and fiber-to-the-building formats. In addition, it offers enterprise ethernet switches, such as TJ1400P-M1 portfolio of Layer2+ switches; TJ1400P M3 and TJ1400P M2 switching products optimized for LAN and metro applications; TJ1400P-4X series access routers; and TJ1400, an aggregation/core service router. Further, the company provides TJ1400, a broadband designed for the delivery of mobile backhaul, broadband access, enterprise, and network modernization; TJ1600, an optical transport platform that enables support of applications and services, including mobile backhaul networks, business connectivity, and broadband and access infrastructure; and TJ1270 MSPP, a multi-service provisioning platform. In addition, it offers TJ1400P for edge and access applications and TJI400PTN for access and aggregation applications. Additionally, it provides TJ1600 Micro-OTN compact platform; TJ1600 OTN/DWDM; TJ1600 Core Switch; and TJ5500 a network management system. It sells its products to telecommunications service providers, internet service providers, web-scale internet companies, utility companies, defense companies, and government entities. The company was formerly known as Tejas Networks India Limited and changed its name to Tejas Networks Limited in March 2008. Tejas Networks Limited was incorporated in 2000 and is headquartered in Bengaluru, India.

Industry Group:Telecom - Equipment & Accessories
Employees:1,843
Website:www.tejasnetworks.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Buy
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

TEJASNET vs Telecom (2021 - 2026)

Although TEJASNET is underperforming relative to the broader Telecom sector, it has achieved a 0.7% year-over-year increase.

Sharesguru Stock Score

TEJASNET

62/100
Sharesguru Stock Score

TEJASNET

62/100

Q&A Session Highlights from Tejas Networks Limited Q3 FY26 Conference Call

Question by Rajakumar V.: What is the path to profitability, given the significant losses over the past quarters and years?

Answer by Arnob Roy: Our financials have reflected heavy investments in product development and R&D, particularly for our new wireless products. The path to profitability hinges on scaling these products internationally and domestically. We're shifting towards a growth phase, anticipating that with greater business scale, we can support our investments and become profitable.


Question by Rajakumar V.: Can you indicate a timeline for achieving a positive bottom line?

Answer by Arnob Roy: While ongoing technology investment is crucial, we're optimistic about achieving business growth over time. Though it may take longer than expected, we're committed to transitioning our business model and believe we'll reach profitability eventually.


Question by Rajakumar V.: Why is your inventory substantially higher than orders in hand?

Answer by Arnob Roy: This excess inventory was primarily procured for the BSNL 4G project, which is delayed. Holding this inventory enables us to execute quickly once we receive purchase orders. We expect rapid inventory depletion upon receiving these orders.


Question by Pranav Kshatriya: Given the delays, what are the prospects for non-BSNL business?

Answer by Arnob Roy: Other aspects of our business, particularly wireline sales, are performing well. Although the BSNL project delay affects our current year's growth, we're optimistic about future international wireless engagements as we successfully transition into these markets.


Question by Karan Raja: What is the timeline for appointing a new CEO?

Answer by Arnob Roy: The Board is actively working towards appointing a CEO. While I cannot specify a timeline, business operations continue unaffected in the interim.


Question by Karan Raja: What is causing the delay in the BSNL 4G expansion?

Answer by Arnob Roy: The delay primarily stems from BSNL's operational readiness for network rollout, including site preparation. There are no issues with our products or integration efforts.


Question by Dhruv Shah: Have you considered fundraising given the current EBITDA losses?

Answer by Sumit Dhingra: While the evaluation of our capital structure is ongoing, there's currently no proposal for fundraising being discussed. We are focused on operational optimization rather than immediate fund-raising.


Question by Hirenkumar Thakorlal Desai: What portion of your expenses is related to amortization on R&D capitalization?

Answer by Sumit Dhingra: A significant portion relates to amortization of R&D investments, contributing to our higher depreciation expenses this quarter.


Question by Venkat Suresh Kumar: Is BSNL the anchor customer for Tejas, affecting future profitability?

Answer by Arnob Roy: We consider the BSNL project an anchor project that has helped us mature our products and operations. It's not our sole focus moving forward, as we aim to expand globally, focusing on numerous international opportunities.


This summary reflects the primary questions and answers from the conference call. Each answer provided insight into the company's strategy, performance, and outlook while maintaining the integrity of the financial context shared during the call.

0%
Kaygee Advertising Private Limited0%
Sarash Investments Private Limited0%
Tej Transportation Private Limited0%
Unnath Advertising Private Limited0%
Tata Communications Comunicacoes E Multimídia (Brazil) Limitada0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+1.40%
-29.10%
196.97
2.73
-
-
VINDHYATELVindhya Telelinks1.47 kCr3.83 kCr-10.60%-25.90%6.510.38--
PARACABLESParamount Communications1.17 kCr1.82 kCr+1.00%-44.90%16.020.64--

Income Statement for Tejas Networks

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations261.2%8,9232,471920551527391
Other Income-31.2%456581432534
Total Income253.8%8,9692,5361,001594551424
Cost of Materials311.4%6,4311,564534291269204
Purchases of stock-in-trade126.8%9442322400
Employee Expense27.7%448351233134116111
Finance costs434%25248153.193.77.72
Depreciation and Amortization94.5%353182122775277
Other expenses159.9%69526811218688164
Total Expenses239.7%8,2702,4351,043711529563
Profit Before exceptional items and Tax604%698100-42.65-117.1323-138.57
Total profit before tax604%698100-42.65-117.1323-138.57
Current tax585.7%14522-0.320.1900
Deferred tax650%10615-5.92-54.61-15.0299
Total tax597.2%25237-6.24-54.42-15.0299
Total profit (loss) for period619.4%44763-36.41-62.7138-237.12
Other comp. income net of taxes-115.6%-10.17-4.18-2.42-1.192.02-0.43
Total Comprehensive Income650%43659-38.83-63.940-237.55
Earnings Per Share, Basic813.3%25.753.71-2.46-5.974.05-25.76
Earnings Per Share, Diluted820%25.383.65-2.46-5.973.99-25.76
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations17.2%3072622021,9072,6422,811
Other Income30.5%7.546.019.558.041411
Total Income17.2%3142682121,9152,6562,822
Cost of Materials-37.6%1542461231,3162,0152,002
Purchases of stock-in-trade43.8%3.662.8520139.4440
Employee Expense22.6%1159496110120123
Finance costs-14.5%728475716361
Depreciation and Amortization3%1041019610311174
Other expenses-19.5%154191126203195183
Total Expenses
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations276.3%8,9162,370869549524386
Other Income-30.2%456479432534
Total Income268.1%8,9612,435948592549420
Cost of Materials310.2%6,4251,567530291269204
Purchases of stock-in-trade126.8%9442322400
Employee Expense

Balance Sheet for Tejas Networks

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-83.4%563321201934585
Current investments-27.2%351482451334717262
Loans, current-000000
Total current financial assets-19.1%4,5265,5934,4782,2561,8591,840
Inventories0.7%2,3832,3673,4113,7381,401647
Total current assets-10.9%7,4988,4138,4546,7683,6012,667
Property, plant and equipment10.1%438398262209144129
Capital work-in-progress-100%0.60.852152.420
Goodwill0%212212212212212212
Loans, non-current-000000
Total non-current financial assets-52.4%218457274634826
Total non-current assets16.3%2,3832,0491,7611,4341,263935
Total assets-5.6%9,88110,46210,2158,2034,8643,602
Borrowings, non-current294%4621180000
Total non-current financial liabilities141.4%590245133302296201
Provisions, non-current38.3%8461621402.12
Total non-current liabilities74.8%674386249316298203
Borrowings, current17.2%3,6943,1512,7681,74400
Total current financial liabilities-7.3%4,2304,5614,6613,710761375
Provisions, current27.6%13510657211812
Current tax liabilities-107.1%01537000
Total current liabilities-5.5%5,8866,2296,2464,7371,559426
Total liabilities-0.8%6,5606,6166,4955,0531,857629
Equity share capital0%180180175174173172
Total equity-13.7%3,3213,8463,7203,1493,0072,973
Total equity and liabilities-5.6%9,88110,46210,2158,2034,8643,602
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-85.2%493251131573079
Current investments-27.2%351482451334717262
Loans, current-000000
Total current financial assets-19.1%4,5195,5874,4712,2421,8451,820
Inventories0.7%2,3822,3663,4053,7191,384628
Total current assets-10.9%7,4908,4058,4416,7313,5692,627
Property, plant and equipment10.1%438398262205138121
Capital work-in-progress

Cash Flow for Tejas Networks

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs434%25248153.19--
Change in inventories144.3%1,371-3,090.88-354-64.37--
Depreciation94.5%35318212277--
Unrealised forex losses/gains-169.8%-4.18.31-0.78-0.06--
Adjustments for interest income-93.7%3.544159-26.76--
Share-based payments-19.2%60746011--
Net Cashflows from Operations80.8%-385.05-2,013.39-391.6-46.61--
Income taxes paid (refund)377.3%10623-11.29-29.28--
Net Cashflows From Operating Activities75.8%-491.49-2,036.48-380.31-17.33--
Proceeds from sales of PPE-0.06000.01--
Purchase of property, plant and equipment115.3%3241514631--
Proceeds from sales of investment property-000.050--
Purchase of intangible assets-15.2%21825720387--
Purchase of intangible assets under development-110000--
Interest received-93.2%3.92445224--
Other inflows (outflows) of cash-101.1%-7.7795-384.54-734.57--
Net Cashflows From Investing Activities-252.6%-654.99431-581.27-827.75--
Proceeds from issuing shares-001,012500--
Proceeds from issuing other equity instruments-000338--
Proceeds from exercise of stock options-62.7%4.36108.8311--
Proceeds from borrowings276.8%7,2211,91700--
Repayments of borrowings2901.6%5,70419100--
Payments of lease liabilities53.8%2114128.34--
Interest paid2385.3%2139.53110.98--
Other inflows (outflows) of cash--0.84000--
Net Cashflows from Financing Activities-24.9%1,2861,713999839--
Effect of exchange rate on cash eq.6.9%-0.22-0.310.56-0.22--
Net change in cash and cash eq.30.2%13910738-5.87--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs623.5%247355.23.03--
Change in inventories144.2%1,367-3,091.07-350.05-64.37--
Depreciation120%35316110577--
Unrealised forex losses/gains-207.9%-6.477.92-1.19-0.82--
Adjustments for interest income-93.5%3.544058-26.76--
Share-based payments37.2%60442911--
Net Cashflows from Operations81.2%-386.88-2,065.5-382.02-47.83--
Income taxes paid (refund)

-16.8%
617
741
509
1,960
2,445
2,411
Profit Before exceptional items and Tax35.9%-302.87-472.99-297.35-45.09211411
Total profit before tax35.9%-302.87-472.99-297.35-45.09211411
Current tax--0.010-0.018.313975
Deferred tax35.7%-106.31-165.86-103.47186.961
Total tax35.7%-106.32-165.86-103.482746135
Total profit (loss) for period35.9%-196.55-307.13-193.87-71.8166275
Other comp. income net of taxes-144.3%-0.925.334.98-10.852.49-0.65
Total Comprehensive Income34.5%-197.47-301.8-188.89-82.65168275
Earnings Per Share, Basic34.2%-11.09-17.38-10.99-4.089.4416.06
Earnings Per Share, Diluted34.2%-11.09-17.38-10.99-4.089.2215.75
52.1%
436
287
172
125
110
103
Finance costs623.5%247355.23.033.587.57
Depreciation and Amortization120%353161105775277
Other expenses188.4%6962429519593166
Total Expenses257.1%8,2502,311937711527558
Profit Before exceptional items and Tax477.2%71112411-118.1522-137.61
Total profit before tax477.2%71112411-118.1522-137.61
Current tax595.2%1472200.1900
Deferred tax494.7%114208.25-54.61-15.0299
Total tax534.1%261428.25-54.42-15.0299
Total profit (loss) for period455.6%451823.04-63.7337-236.16
Other comp. income net of taxes-177.3%-12.81-3.98-2.92-2.082.21-1.07
Total Comprehensive Income467.5%438780.12-65.8140-237.23
Earnings Per Share, Basic552.5%25.994.830.2-6.074.03-25.66
Earnings Per Share, Diluted556.5%25.624.750.19-6.073.96-25.66
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations17.3%3062612021,9022,6422,810
Other Income31.3%7.586.019.558.041411
Total Income17.3%3132672111,9102,6562,821
Cost of Materials-37.6%1542461231,3112,0152,002
Purchases of stock-in-trade43.8%3.662.8520139.4440
Employee Expense22.2%1119193107116118
Finance costs-14.5%728475716360
Depreciation and Amortization3%1041019610311174
Other expenses-18.7%158194129197199187
Total Expenses-16.8%6167405091,9452,4452,409
Profit Before exceptional items and Tax35.8%-303.2-473.03-297.38-35.3211411
Total profit before tax35.8%-303.2-473.03-297.38-35.3211411
Current tax-0008.313977
Deferred tax35.7%-106.31-165.86-103.47186.969
Total tax35.7%-106.31-165.86-103.472746145
Total profit (loss) for period35.8%-196.89-307.17-193.91-62.01165266
Other comp. income net of taxes-149.4%-15.054.95-13.672.73-0.62
Total Comprehensive Income34.4%-197.89-302.12-188.96-75.68168266
Earnings Per Share, Basic34.1%-11.11-17.38-10.99-3.539.4215.53
Earnings Per Share, Diluted34.1%-11.11-17.38-10.99-3.539.2115.23
-100%
0.6
0.8
52
15
2.42
0
Goodwill0%212212212000
Non-current investments0%181818295295295
Loans, non-current-000000
Total non-current financial assets-50.4%236475291352343319
Total non-current assets16.2%2,4002,0661,7791,3301,160828
Total assets-5.5%9,89010,47110,2208,0614,7283,455
Borrowings, non-current294%4621180000
Total non-current financial liabilities141.4%59024513313313344
Provisions, non-current38.3%846162131.862.03
Total non-current liabilities74.8%67438624914613546
Borrowings, current17.2%3,6943,1512,7681,74400
Total current financial liabilities-7.3%4,2324,5634,6653,706756373
Provisions, current27.6%13510656191610
Current tax liabilities-107.1%01538000
Total current liabilities-5.5%5,8866,2296,2494,7131,540402
Total liabilities-0.8%6,5606,6166,4984,8591,675448
Equity share capital0%180180175174173172
Total equity-13.6%3,3303,8553,7223,2023,0533,007
Total equity and liabilities-5.5%9,89010,47110,2208,0614,7283,455
377.3%
106
23
-12.71
-29.28
-
-
Net Cashflows From Operating Activities76.3%-493.32-2,088.06-369.31-18.55--
Cashflows used in obtaining control of subsidiaries-002840--
Proceeds from sales of PPE-0.0600.050.01--
Purchase of property, plant and equipment115.3%3241515131--
Purchase of intangible assets-13.9%21825318587--
Purchase of intangible assets under development-110000--
Interest received-93%3.92435124--
Other inflows (outflows) of cash-101.1%-7.7810-140.22-734.57--
Net Cashflows From Investing Activities-246.1%-654.99450-608.57-827.77--
Proceeds from issuing shares-001,012500--
Proceeds from issuing other equity instruments-000338--
Proceeds from exercise of stock options-62.7%4.36108.8311--
Proceeds from borrowings276.8%7,2211,91700--
Repayments of borrowings2901.6%5,70419100--
Payments of lease liabilities66.7%21139.858.34--
Interest paid2523.8%2139.080.680.81--
Other inflows (outflows) of cash--0.58000--
Net Cashflows from Financing Activities-25.1%1,2861,7161,011840--
Effect of exchange rate on cash eq.6.9%-0.22-0.310.56-0.22--
Net change in cash and cash eq.77.9%1387833-6.94--