WEBSITE BSE:0 NSE: Inc. Year: 2004 Industry: Telecommunication - Equipment My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
Frog Cellsat Ltd is a cutting-edge telecommunications company specializing in the development and deployment of advanced satellite communication solutions. With a focus on innovation and reliability, Frog Cellsat delivers seamless connectivity to clients worldwide. The company leverages state-of-the-art satellite technologies and a robust infrastructure to provide a wide range of services, including global broadband connectivity, data transmission, voice communication, and video streaming. Frog Cellsat takes pride in its ability to offer compr...Read More
Frog Cellsat Ltd is a cutting-edge telecommunications company specializing in the development and deployment of advanced satellite communication solutions. With a focus on innovation and reliability, Frog Cellsat delivers seamless connectivity to clients worldwide. The company leverages state-of-the-art satellite technologies and a robust infrastructure to provide a wide range of services, including global broadband connectivity, data transmission, voice communication, and video streaming. Frog Cellsat takes pride in its ability to offer comprehensive coverage in even the most remote and challenging areas, enabling connectivity in regions with limited terrestrial infrastructure. By leveraging its extensive satellite network, the company facilitates communication across industries such as maritime, aviation, oil and gas, defense, and disaster management. Frog Cellsat's solutions are tailored to meet the diverse needs of its clients, providing efficient, secure, and scalable connectivity options. With a dedicated team of experts and a customer-centric approach, Frog Cellsat strives to be at the forefront of the satellite communication industry, enabling individuals and businesses to stay connected, regardless of their location. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹246 Cr.
Stock P/E 10.4
P/B 1.6
Current Price ₹158.1
Book Value ₹ 100.2
Face Value 10
52W High ₹290
Dividend Yield 0%
52W Low ₹ 123.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 38 | 31 | 33 | 35 | 45 | 44 | 36 | 44 | 91 | 48 |
| Other Income | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 3 | -0 | 0 |
| Total Income | 39 | 31 | 34 | 35 | 45 | 47 | 36 | 46 | 91 | 49 |
| Total Expenditure | 32 | 26 | 30 | 31 | 40 | 37 | 33 | 40 | 69 | 42 |
| Operating Profit | 6 | 5 | 4 | 5 | 5 | 10 | 3 | 6 | 22 | 7 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit Before Tax | 6 | 5 | 4 | 4 | 4 | 8 | 2 | 5 | 20 | 6 |
| Provision for Tax | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 3 |
| Profit After Tax | 4 | 4 | 3 | 3 | 3 | 7 | 1 | 4 | 15 | 3 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 4 | 4 | 3 | 3 | 3 | 7 | 1 | 4 | 15 | 3 |
| Adjusted Earnings Per Share | 3 | 2.6 | 1.8 | 1.7 | 1.7 | 4.8 | 0.8 | 2.7 | 9.9 | 1.9 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 87 | 121 | 133 | 135 | 158 | 219 | 219 |
| Other Income | 1 | 8 | 3 | 1 | 3 | 3 | 3 |
| Total Income | 89 | 129 | 136 | 136 | 161 | 222 | 222 |
| Total Expenditure | 81 | 111 | 113 | 111 | 137 | 184 | 184 |
| Operating Profit | 8 | 19 | 23 | 25 | 24 | 38 | 38 |
| Interest | 2 | 1 | 1 | 1 | 0 | 1 | 1 |
| Depreciation | 3 | 2 | 1 | 2 | 3 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -3 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 16 | 21 | 21 | 20 | 33 | 33 |
| Provision for Tax | 1 | 2 | 6 | 5 | 5 | 9 | 10 |
| Profit After Tax | 1 | 14 | 15 | 15 | 16 | 24 | 23 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 14 | 15 | 15 | 16 | 24 | 23 |
| Adjusted Earnings Per Share | 1.2 | 12.6 | 13 | 9.8 | 10.1 | 15.2 | 15.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 39% | 18% | 20% | 0% |
| Operating Profit CAGR | 58% | 18% | 37% | 0% |
| PAT CAGR | 50% | 17% | 89% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | -4% | NA% | NA% |
| ROE Average | 16% | 15% | 19% | 16% |
| ROCE Average | 21% | 20% | 23% | 21% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 45 | 60 | 69 | 117 | 133 | 160 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 12 | 5 | 3 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -1 | -1 | -2 | -2 | -0 | 1 |
| Total Current Liabilities | 28 | 27 | 25 | 19 | 23 | 58 |
| Total Liabilities | 85 | 90 | 95 | 133 | 156 | 219 |
| Fixed Assets | 19 | 15 | 20 | 13 | 82 | 85 |
| Other Non-Current Assets | 14 | 12 | 13 | 41 | 2 | 4 |
| Total Current Assets | 52 | 64 | 62 | 80 | 72 | 130 |
| Total Assets | 85 | 90 | 95 | 133 | 156 | 219 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 3 | 16 | 13 | 20 | 1 |
| Cash Flow from Operating Activities | 11 | 7 | 10 | 7 | 7 | -2 |
| Cash Flow from Investing Activities | -1 | 4 | -9 | -35 | -30 | -7 |
| Cash Flow from Financing Activities | -8 | -12 | -5 | 35 | 4 | 15 |
| Net Cash Inflow / Outflow | 1 | -2 | -4 | 7 | -19 | 6 |
| Closing Cash & Cash Equivalent | 3 | 1 | 13 | 20 | 1 | 7 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.23 | 12.62 | 13.05 | 9.81 | 10.05 | 15.17 |
| CEPS(Rs) | 3.84 | 14.18 | 14.25 | 10.86 | 12.07 | 17.93 |
| DPS(Rs) | 0 | 0 | 1000 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 40.1 | 52.72 | 61.03 | 75.8 | 85.6 | 100.31 |
| Core EBITDA Margin(%) | 7.28 | 8.61 | 14.99 | 17.83 | 12.94 | 16.21 |
| EBIT Margin(%) | 5.6 | 14.15 | 16.18 | 15.59 | 13.03 | 15.55 |
| Pre Tax Margin(%) | 3.12 | 13.14 | 15.71 | 15.17 | 12.73 | 14.97 |
| PAT Margin (%) | 1.6 | 11.79 | 11.09 | 11.16 | 9.84 | 10.73 |
| Cash Profit Margin (%) | 4.99 | 13.25 | 12.11 | 12.35 | 11.81 | 12.69 |
| ROA(%) | 1.63 | 16.24 | 15.94 | 13.23 | 10.73 | 12.56 |
| ROE(%) | 3.07 | 27.18 | 22.94 | 16.27 | 12.48 | 16.36 |
| ROCE(%) | 7.5 | 26.29 | 30.63 | 21.99 | 16.16 | 21.45 |
| Receivable days | 90.01 | 72.71 | 63.67 | 64.16 | 67.89 | 91.42 |
| Inventory Days | 76.94 | 52.75 | 55.48 | 65.96 | 59.32 | 48.3 |
| Payable days | 118.9 | 91.81 | 90.95 | 72.5 | 46.67 | 62.58 |
| PER(x) | 0 | 0 | 0 | 14.45 | 16.38 | 14.34 |
| Price/Book(x) | 0 | 0 | 0 | 1.87 | 1.92 | 2.17 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.12 | -0.09 | -0.05 | 1.46 | 1.63 | 1.6 |
| EV/Core EBITDA(x) | 1.32 | -0.56 | -0.28 | 7.85 | 10.91 | 9.14 |
| Net Sales Growth(%) | 0 | 38.96 | 9.96 | 1.67 | 16.68 | 39.09 |
| EBIT Growth(%) | 0 | 251.47 | 25.69 | -2.02 | -2.48 | 65.96 |
| PAT Growth(%) | 0 | 924.84 | 3.43 | 2.33 | 2.84 | 51.75 |
| EPS Growth(%) | 0 | 924.84 | 3.43 | -24.79 | 2.44 | 50.84 |
| Debt/Equity(x) | 0.43 | 0.1 | 0.09 | 0 | 0.04 | 0.13 |
| Current Ratio(x) | 1.83 | 2.33 | 2.54 | 4.12 | 3.15 | 2.24 |
| Quick Ratio(x) | 1.19 | 1.72 | 1.57 | 2.82 | 2.01 | 1.69 |
| Interest Cover(x) | 2.26 | 13.96 | 34.44 | 37 | 43.29 | 26.92 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.02 | 0.06 |
| # | Mar 2017 | Sep 2017 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 99.99 | 99.99 | 99.99 | 74.39 | 74.39 | 74.1 | 72.71 | 72.66 | 72.54 | 72.54 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.29 | 0.2 | 0.2 |
| DII | 0 | 0 | 0 | 1.75 | 1.87 | 0 | 0 | 0 | 0.12 | 0.55 |
| Public | 0.01 | 0.01 | 0.01 | 23.86 | 23.74 | 25.9 | 27.28 | 27.05 | 27.14 | 26.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2017 | Sep 2017 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 1.13 | 1.14 | 1.14 | 1.14 | 1.12 | 1.13 | 1.13 | 1.13 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 0 | 0 | 0 | 0.37 | 0.36 | 0.4 | 0.42 | 0.42 | 0.42 | 0.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.01 | 0.01 | 1.13 | 1.54 | 1.54 | 1.54 | 1.54 | 1.55 | 1.56 | 1.56 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
