Frog Innovations Ltd (FROG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: FROG | Telecommunication - Equipment | Small Cap

BSE Share Price
Not Listed

Frog Innovations Ltd (FROG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: FROG | Telecommunication - Equipment | Small Cap

DeciZen - make an informed investing decision on Frog Innovations

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Frog Innovations stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
10.76
Market Cap:
253.5 Cr.
52-wk low:
0
52-wk high:
0

Is Frog Innovations Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Frog Innovations: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Frog Innovations Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 30.3%18.4%7%-8.5%6.5%17.9%33.4%23.9%15.7%21.6%-
Value Creation
Index
1.20.3-0.5-1.6-0.50.31.40.70.10.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 84.186.988.560.587120133135158219219
Sales YoY Gr.-3.3%1.9%-31.7%43.9%37.7%10.9%1.7%16.6%39.1%-
Adj EPS 7.96.52.4-6.11.15.612.311.48.515.315.2
YoY Gr.--18.6%-62.6%-351.5%NA399.1%118.8%-7.5%-25.3%79.1%-
BVPS (₹) 35.742.545.239.24045.953.875.184.699.499.2
Adj Net
Profit
97.32.7-6.91.36.41417.613.223.724
Cash Flow from Ops. 6.30.99.8-3.28.972.47.16.9-2.6-
Debt/CF from Ops. 214.32.6-7.420.52.600.7-7.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.2%20.3%18.2%39.1%
Adj EPS 7.6%68.4%7.4%79.1%
BVPS12.1%20%22.7%17.4%
Share Price - - -13.7% -51.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2516.55.5-14.42.913.124.819.910.716.415.3
Op. Profit
Mgn %
19.112.75.1-6.56.38.814.518.612.516.316
Net Profit
Mgn %
10.68.43.1-11.31.55.310.5138.410.810.7
Debt to
Equity
0.30.30.50.50.40.10.1000.10
Working Cap
Days
224193219293201165151165165171112
Cash Conv.
Cycle
1091141341691025954849910060

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Frog Innovations Ltd.

Standalone Consolidated
TTM EPS (₹) 15.2 15.1
TTM Sales (₹ Cr.) 219 219
BVPS (₹.) 99.2 100.2
Reserves (₹ Cr.) 139 140
P/BV 1.64 1.63
PE 10.76 10.77
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 254
Equity (₹ Cr.) 15.6
Face Value (₹) 10
Industry PE 119

Management X-Ray of Frog Innovations:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Frog Innovations - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Frog Innovations

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales8487896087120133135158219
Operating Expenses 6876846482110114111138184
Manufacturing Costs391518211718223038
Material Costs495155324879796889121
Employee Cost 1199877610912
Other Costs 67566711101013
Operating Profit 16115-451019252035
Operating Profit Margin (%) 19.1%12.6%5.1%-6.6%5.8%8.2%14.3%18.3%12.5%16.1%
Other Income 0221233133
Interest 1122211101
Depreciation 2223321234
Exceptional Items 0000000-300
Profit Before Tax 14103-82920211933
Tax 520-2136649
Profit After Tax 983-71714151524
PAT Margin (%) 10.7%8.9%3.4%-11.3%1.1%5.5%10.5%11.4%9.6%10.7%
Adjusted EPS (₹)8.06.92.7-6.10.95.912.410.19.815.2
Dividend Payout Ratio (%)0%0%0%0%0%0%36%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 40485144455261115131154
Share Capital 0000000151516
Reserves 40485144455261100115139
Minority Interest0000000000
Debt1212242115350520
Long Term Debt2215121033000
Short Term Debt1010995020520
Trade Payables1276318241511930
Others Liabilities 11434324912
Total Liabilities 65688571828283131154217

Fixed Assets

Gross Block141518232318202393101
Accumulated Depreciation57911141314151721
Net Fixed Assets 9991295687680
CWIP 00200073600
Investments 021010111210001
Inventories23151816181624252632
Trade Receivables19281713212720283179
Cash Equivalents 568791042016
Others Assets 982014141212141919
Total Assets 65688571828283131154217

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 6110-397277-3
PBT 14103-82920241933
Adjustment 34253300-12
Changes in Working Capital -8-11615-5-15-8-6-32
Tax Paid -3-2-2-1-1-0-2-6-5-6
Cash Flow From Investing Activity -3-1-180-05-7-33-30-7
Capex -2-2-5-4-12-9-32-33-11
Net Investments -1-0-134-1-12100
Others 0101140-134
Cash Flow From Financing Activity 1010-4-8-14-335415
Net Proceeds from Shares 00000004200
Net Proceeds from Borrowing -1012-2-2-70-300
Interest Paid -1-1-1-2-2-1-0-1-0-1
Dividend Paid 000000-5000
Others 31-10-3-52-3516
Net Cash Flow 5-02-71-2-89-195

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)25.1917.546.11-14.382.1613.6224.7917.5412.2816.54
ROCE (%)30.2818.377.01-8.496.5117.8533.3523.8715.7421.56
Asset Turnover Ratio1.321.451.160.781.131.461.611.261.111.18
PAT to CFO Conversion(x)0.670.133.33N/A910.140.470.47-0.13
Working Capital Days
Receivable Days88899389727364646891
Inventory Days837268102715355665948
Payable Days83673944709291724259

Frog Innovations Ltd Stock News

Frog Innovations Ltd FAQs

The current trading price of Frog Innovations on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Frog Innovations stood at ₹253.5.
The latest P/E ratio of Frog Innovations as of 31-Dec-1969 is 10.76.
The latest P/B ratio of Frog Innovations as of 31-Dec-1969 is 1.64.
The 52-week high of Frog Innovations is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Frog Innovations is ₹219.3 ( Cr.) .

About Frog Innovations Ltd

The Company was incorporated on July 12, 2004 as a private limited company under the provisions of Companies Act, 1956 with the Registrar of Companies, Delhi in the name and style of ‘Frog Cellsat Private Limited’. Subsequently, the Company was converted into public limited company pursuant to which the name of the Company was changed to “Frog Cellsat Limited” vide shareholder’s approval on February 20, 2014 and fresh certificate of incorporation dated March 25, 2014. The Company got listed on Emerge ITP Platform of National Stock Exchange of India Limited (NSE) on May 02, 2014. Further, the Company had made an application for delisting and NSE vide its letter dated June 6, 2018 hereby notified that the securities shall be delisted with effect from June 13, 2018. Further the admissions to dealings in the securities were withdrawn w.e.f. June 20, 2018.

The company is engaged in manufacturing of telecom equipment’s used by telecom operator’s especially in Telecom Towers. It manufactures 2G/3G/4G Multi-band Digital RF Repeaters, Multi-band Frequency Shift Repeater, Multi-band Optical DAS system, relative software and accessories. It also offer In-Building Coverage Planning and Design services along with Radio Access Network (RAN) and Backhaul Network installation services. The company has two production unit one is located in Noida and second one is in located in Dehradun. Its end-to-end RF enhancement solutions are well positioned in the industry for being price competitive, field proven, future-ready, and highly reliable. Its design, development, manufacturing, and quality control processes are ISO 9001:2015 certified. Its success is an outcome of strategic focus on innovative R&D, to produce a unique range of RF products conforming to the applicable standards from ETSI, 3GPP, TEC, and other standardization bodies.

It is one of the most experienced and focused Telecommunication equipment suppliers. Since inception, it has been expanding and diversifying its product portfolio to offer the widest range of indoor and outdoor coverage solutions in the industry today. It directly sale its products in the market and are not dependent upon any dealers/distributors for sale of products. The company is providing its products and services across Asia, Europe, Africa, and the Middle East. Its main products are 2G/3G/4G Multi-band Digital RF Repeaters, Multi-band Frequency Shift Repeater, Multi-band Optical DAS system, relative software and accessories. Also, its Production line is equipped with anti-static equipment, all products are subject to rigorous and reliability tests. It has been awarded the India-Israel Industrial R&D and Technology Innovation Fund (I4F) established by Department of Science & Technology (DST), Government of India from the Indian side and Israel Innovation Authority (IIA) from the Israeli side for development of Cellular Interface Mitigation Solution for Indian Market, based on UBiFiX Solution. UBiFiX solution assists mobile operators to protect and extract the most out of their licensed spectrum by cancelling external interference at the input of a cellular base-station receiver.

Business area of the company

The company is one of the most experienced and focused Telecommunication equipment suppliers. Its main products are 2G/3G/4G Multi-band Digital RF Repeater, Multi-band Frequency Shift Repeater, Multi-band Optical DAS system, relative software and accessories. Also, our Production line is equipped with anti-static equipment, all products are subject to rigorous and reliability tests.

Key events and milestones

  • 2004: The company was incorporated as Frog Cellsat Private Limited.
  • 2014: The company changed its name from ‘Frog Cellsat Private Limited’ to ‘Frog Cellsat Limited’.
  • 2014: The company was converted into Public Limited Company vide fresh certificate of incorporation dated March 25, 2014.
  • 2014: The company got listed on ITP Platform of National Stock Exchange of India Limited (NSE).
  • 2019: Recognized as Great Place to Work with ranking as 12th best among all India Mid-sized companies.
  • 2022: The company was assigned Credit Rating of ‘BWA SME 1’ (indicates ‘Highest’ level of credit worthiness adjudged in relation to other SMEs) by Brickworks.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×