Tejas Networks Ltd.

Financial

	Tejas Networks	NELCO	D-Link (India)
Operational Metrics
IT
Net Sales by Employee Cost	10.53 .	n/a	n/a
Unclassified
R&D as a % of Total Sales	5.63 %	n/a	n/a
Financials
5 yr Average ROE	-4.22 %	18.86 %	15.18 %
5yr average Equity Multiplier	1.41	3.08	1.82
5yr Average Asset Turnover Ratio	0.32	0.99	1.69
5yr Avg Net Profit Margin	-13.28 %	6.38 %	4.94 %
Price to Book	7.66	14.23	3.82
P/E	382.89	74.29	17.93
5yr Avg Cash Conversion Cycle	218.42 Days	-292.59 Days	39.78 Days
Inventory Days	206.77 Days	20.1 Days	40.92 Days
Days Receivable	141.0 Days	95.61 Days	82.87 Days
Days Payable	165.52 Days	407.72 Days	76.8 Days
5yr Average Interest Coverage Ratio	-8.86	3.82	158.67
5yr Avg ROCE	-2.54 %	25.18 %	20.54 %
5yr Avg Operating Profit Margin	3.61 %	21.23 %	7.5 %
5 yr average Debt to Equity	0.11	0.77	0.0
5yr CAGR Net Profit	n/a	10.48 %	26.7 %
5yr Average Return on Assets	-4.03 %	6.38 %	8.29 %
Shareholdings
Promoter Holding	55.6 %	50.09 %	51.02 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	55.6 %	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	-2.41 %	0.0	0.0

Business

	Tejas Networks	NELCO	D-Link (India)
Product Wise Break-Up	Product Wise Break-Up Optical and Data Networking products including multiplexers 86.96 Rendering of services 6.7 Component sales 0 0 Automation & Control 0 0 Networking Products 0 Others 6.34	Product Wise Break-Up Component sales 0 0 Networking Products 0 Rendering of services 0 Network Systems(Satellite Communication Business) 100.0 Automation & Control 0 0	Product Wise Break-Up Component sales 0 0 Networking Products 100.0 Rendering of services 0 0 Automation & Control 0 0
Location Wise Break-Up	Location Wise Break-Up India 93.73 Rest of the World 6.27 USA 0 International 0 Domestic 0	Location Wise Break-Up Domestic 0 USA 0 International 0 Rest of the World 0 India 100.0	Location Wise Break-Up Domestic 98.22 USA 0 International 1.78 Rest of the World 0 India 0
Verticals	Verticals India-Pvt 54.24 India-Govt (PSU) 36.04 International 9.72 International -OEM 0	-	-