Frog Cellsat Ltd

Frog Cellsat Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Frog Cellsat Ltd

₹ 258 10.11%
05 Sep - close price
frogcellsat.com NSE - SME: FROG
About

Incorporated in 2004, Frog Cellsat
Ltd manufactures in-building coverage solutions and mobile network accessories for mobile service providers and operators. It also provides installations, repair and maintenance services[1]

Key Points

Business Overview:[1]
FSL is certified by ISO and National Security Council, for design, manufacture, installation and supply of Telecom Equipment to Indian Mobile Operators. It manufactures RF equipments in India and provides wireless coverage enhancement solutions for 2G /3G /4G /5G.

Website NSE - SM
  • Market Cap ₹ 402 Cr.
  • Current Price ₹ 258
  • High / Low ₹ 458 / 211
  • Stock P/E 17.0
  • Book Value ₹ 103
  • Dividend Yield 0.00 %
  • ROCE 21.5 %
  • ROE 16.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Debtor days have increased from 92.7 to 132 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Telecommunication Telecommunication Telecom - Equipment & Accessories Telecom - Equipment & Accessories

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
38.26 31.13 33.40 35.15 44.68 44.50 35.94 43.81 91.15 48.48
32.41 26.19 29.76 30.54 40.04 36.97 33.11 40.18 69.14 41.67
Operating Profit 5.85 4.94 3.64 4.61 4.64 7.53 2.83 3.63 22.01 6.81
OPM % 15.29% 15.87% 10.90% 13.12% 10.38% 16.92% 7.87% 8.29% 24.15% 14.05%
0.30 0.35 0.66 0.06 0.11 2.43 0.25 2.52 -0.16 0.23
Interest 0.09 0.02 0.01 0.02 0.16 0.29 0.06 0.07 0.21 0.64
Depreciation 0.36 0.54 0.63 0.62 0.65 1.21 1.16 1.19 1.28 0.66
Profit before tax 5.70 4.73 3.66 4.03 3.94 8.46 1.86 4.89 20.36 5.74
Tax % 30.53% 16.07% 26.23% 35.98% 33.50% 12.88% 37.10% 15.13% 25.10% 47.91%
3.96 3.97 2.70 2.58 2.61 7.38 1.17 4.13 15.25 2.99
EPS in Rs 2.58 2.58 1.76 1.68 1.69 4.78 0.76 2.67 9.85 1.93
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
89 60 87 121 133 135 158 219
84 64 81 110 113 111 137 184
Operating Profit 5 -3 6 11 20 24 20 36
OPM % 6% -5% 7% 9% 15% 18% 13% 16%
2 1 2 8 3 -1 3 3
Interest 2 2 2 1 1 1 0 1
Depreciation 2 4 3 2 1 2 3 4
Profit before tax 3 -8 3 16 21 20 20 33
Tax % 7% -19% 41% 10% 29% 26% 23% 28%
3 -7 2 14 15 15 16 24
EPS in Rs 636.00 -1,348.00 388.00 2,852.00 2,950.00 9.81 10.05 15.17
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 20%
3 Years: 18%
TTM: 39%
Compounded Profit Growth
10 Years: %
5 Years: 64%
3 Years: 17%
TTM: 72%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -18%
Return on Equity
10 Years: %
5 Years: 16%
3 Years: 15%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.05 0.05 0.05 0.05 0.05 15 15 16
Reserves 51 44 46 60 69 101 118 144
26 26 20 6 6 0 5 20
14 13 27 32 26 25 25 47
Total Liabilities 91 83 93 97 101 141 163 227
19 21 19 15 20 13 82 85
CWIP 2 1 0 0 7 36 0 0
Investments 4 5 7 6 0 0 0 0
67 56 67 77 74 92 81 142
Total Assets 91 83 93 97 101 141 163 227

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
9 -2 11 7 10 7 7 -2
-12 -3 -1 4 -9 -35 -30 -7
7 -2 -8 -12 -5 35 4 15
Net Cash Flow 4 -7 1 -2 -4 7 -19 6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 70 76 90 81 54 75 71 132
Inventory Days 145 234 170 95 128 156 126 118
Days Payable 34 32 119 112 71 63 45 92
Cash Conversion Cycle 181 278 141 64 111 168 152 157
Working Capital Days 86 119 74 68 80 119 121 120
ROCE % -8% 8% 18% 30% 25% 14% 21%

Shareholding Pattern

Numbers in percentages

Sep 2022Oct 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025
99.99% 73.49% 74.39% 74.39% 74.10% 72.71% 72.66%
0.00% 2.22% 0.00% 0.00% 0.00% 0.01% 0.29%
0.00% 0.76% 1.75% 1.87% 0.00% 0.00% 0.00%
0.01% 23.53% 23.86% 23.74% 25.90% 27.28% 27.05%
No. of Shareholders 81,4101,1351,7342,4933,7263,730

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls