Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹394 Cr.
Stock P/E
-251.7
P/B
2.5
Current Price
₹253.4
Book Value
₹ 102.2
Face Value
10
52W High
₹305
52W Low
₹ 123.5
Dividend Yield
0%

Frog Innovations Overview

Business

Frog Innovations Ltd. (FROG) operates in the Telecommunication - Equipment sector in India. The company's core business model likely involves the design, development, manufacturing, and sale of various telecommunication hardware and infrastructure components. This could include equipment for mobile networks (e.g., base stations, antennas), fixed-line networks (e.g., optical fiber, DSLAMs), network management systems, and other associated telecom infrastructure. Frog Innovations primarily serves other businesses (B2B), likely selling its products to telecom service providers, internet service providers, enterprises, and potentially government projects in India. Revenue is generated through the direct sale of equipment and possibly related services like installation, maintenance, and technical support.

Revenue Mix

Specific key segments or a detailed revenue mix for Frog Innovations Ltd. are not explicitly available in the provided information. In the telecommunication equipment industry, potential segments could include Wireless Infrastructure, Optical Network Equipment, Enterprise Networking Solutions, or Network Services, but without company-specific data, a breakdown cannot be provided.

Industry

Frog Innovations Ltd. operates within India's telecommunication equipment industry, a sector characterized by significant capital expenditure requirements, rapid technological advancements, and intense competition. The industry features a mix of global giants (e.g., Ericsson, Nokia, Huawei, Samsung) who often dominate large-scale projects, alongside domestic players. Frog Innovations' positioning would depend on its specific product portfolio, technological capabilities, and market share within niches or broader segments. It likely competes on factors such as product innovation, cost-effectiveness, reliability, and local support services. The Indian market benefits from government initiatives promoting local manufacturing ("Make in India") and ambitious network expansion plans (e.g., 5G rollout, BharatNet).

MOAT

Based solely on the provided information, a clear, durable competitive advantage for Frog Innovations Ltd. is not evident. Potential sources of moat in the telecommunication equipment sector could include:

Proprietary Technology/Patents: Unique R&D leading to superior or more cost-effective solutions.

Deep Customer Relationships/High Switching Costs: Long-standing contracts and integration with large telecom operators, making it difficult for them to switch providers.

Economies of Scale: Lower per-unit costs through large-volume production, though this is challenging against global behemoths.

Specialized Niche: Dominance in a particular technology or product segment within the Indian market.

Without further details, Frog Innovations might rely on operational efficiency, strong domestic market understanding, and competitive pricing as its primary differentiators rather than a wide economic moat.

Growth Drivers

Key factors that could drive growth for Frog Innovations Ltd. over the next 3-5 years include:

5G Rollout and Expansion: Significant capital expenditure by Indian telecom operators for 5G network deployment and densification.

Fiberization: Increasing demand for optical fiber infrastructure to support fixed broadband, 5G backhaul, and enterprise connectivity.

Digital India & Government Initiatives: Government-led projects like BharatNet (rural broadband connectivity) and "Make in India" encouraging domestic procurement.

Increasing Data Consumption: Continued surge in data usage driving demand for network upgrades and capacity expansion.

Enterprise Digital Transformation: Growing adoption of IoT, cloud computing, and advanced networking solutions by Indian businesses.

Risks

Intense Competition: Facing established global players with significant R&D budgets, scale, and market presence.

Rapid Technological Obsolescence: The telecom equipment sector is characterized by fast-paced technological changes (e.g., evolution from 4G to 5G, new networking standards), requiring continuous R&D investment.

Dependency on Telecom Operator Capex: Revenue can be cyclical and highly dependent on the investment cycles and financial health of major telecom service providers.

Supply Chain Disruptions: Vulnerability to global supply chain issues for critical components, potentially impacting production and delivery timelines.

Regulatory & Policy Changes: Changes in government regulations, import/export policies, or spectrum allocation could impact the business environment.

Pricing Pressure: High competition can lead to pricing pressure, impacting profit margins.

Management & Ownership

Information regarding the promoters, management quality, and detailed ownership structure of Frog Innovations Ltd. is not provided in the prompt.

Outlook

Frog Innovations Ltd. operates in a dynamic and capital-intensive sector in India, presenting both significant opportunities and challenges.

The bull case envisions Frog Innovations capitalizing on the robust demand for telecom infrastructure driven by India's ongoing 5G rollout, extensive fiberization projects, and government initiatives promoting domestic manufacturing. Success in developing cost-effective, high-quality equipment tailored for the Indian market, coupled with strong customer relationships, could enable the company to gain market share.

Conversely, the bear case highlights the intense competitive landscape dominated by global players, the high R&D expenditure required to keep pace with technological advancements, and the potential for pricing pressures to erode margins. Supply chain vulnerabilities and the inherent reliance on the capital expenditure cycles of a few large telecom operators also pose significant risks. Frog Innovations' ability to navigate these complexities while maintaining technological relevance and financial stability will be crucial for its long-term performance.

Frog Innovations Share Price

Live · NSE · Inception: 2004
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Frog Innovations Quarterly Results

#(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

Frog Innovations Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 87 121 133 135 158 219 106 219
Other Income 1 8 3 1 3 3 3 3
Total Income 89 129 136 136 161 222 109 222
Total Expenditure 81 111 113 111 137 184 108 184
Operating Profit 8 19 23 25 24 38 2 38
Interest 2 1 1 1 0 1 1 1
Depreciation 3 2 1 2 3 4 5 4
Exceptional Income / Expenses 0 0 0 -3 0 0 -0 0
Profit Before Tax 3 16 21 21 20 33 -4 33
Provision for Tax 1 2 6 5 5 9 -3 10
Profit After Tax 1 14 15 15 16 24 -2 23
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments 1 14 15 15 16 24 -2 23
Adjusted Earnings Per Share 1.2 12.6 13 9.8 10.1 15.2 -1 15.3

Frog Innovations Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 45 60 69 117 133 160 159
Minority's Interest 0 0 0 0 0 0 0
Borrowings 12 5 3 0 0 0 5
Other Non-Current Liabilities -1 -1 -2 -2 -0 1 -4
Total Current Liabilities 28 27 25 19 23 58 26
Total Liabilities 85 90 95 133 156 219 186
Fixed Assets 19 15 20 13 82 85 92
Other Non-Current Assets 14 12 13 41 2 4 8
Total Current Assets 52 64 62 80 72 130 85
Total Assets 85 90 95 133 156 219 186

Frog Innovations Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 1 3 16 13 20 1 7
Cash Flow from Operating Activities 11 7 10 7 7 -2 23
Cash Flow from Investing Activities -1 4 -9 -35 -30 -7 -15
Cash Flow from Financing Activities -8 -12 -5 35 4 15 -8
Net Cash Inflow / Outflow 1 -2 -4 7 -19 6 -0
Closing Cash & Cash Equivalent 3 1 13 20 1 7 7

Frog Innovations Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 1.23 12.62 13.05 9.81 10.05 15.17 -1.01
CEPS(Rs) 3.84 14.18 14.25 10.86 12.07 17.93 2.34
DPS(Rs) 0 0 1000 0 0 0 0
Book NAV/Share(Rs) 40.1 52.72 61.03 75.8 85.6 100.31 102.2
Core EBITDA Margin(%) 7.28 8.61 14.99 17.83 12.94 16.21 -1.49
EBIT Margin(%) 5.6 14.15 16.18 15.59 13.03 15.55 -3.58
Pre Tax Margin(%) 3.12 13.14 15.71 15.17 12.73 14.97 -4.09
PAT Margin (%) 1.6 11.79 11.09 11.16 9.84 10.73 -1.48
Cash Profit Margin (%) 4.99 13.25 12.11 12.35 11.81 12.69 3.43
ROA(%) 1.63 16.24 15.94 13.23 10.73 12.56 -0.77
ROE(%) 3.07 27.18 22.94 16.27 12.48 16.36 -1
ROCE(%) 7.5 26.29 30.63 21.99 16.16 21.45 -2.16
Receivable days 90.01 72.71 63.67 64.16 67.89 91.42 203.19
Inventory Days 76.94 52.75 55.48 65.96 59.32 48.3 112.15
Payable days 118.9 91.81 90.95 72.5 46.67 62.58 146.29
PER(x) 0 0 0 14.45 16.38 14.34 0
Price/Book(x) 0 0 0 1.87 1.92 2.17 1.31
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 0.12 -0.09 -0.05 1.46 1.63 1.6 2.02
EV/Core EBITDA(x) 1.32 -0.56 -0.28 7.85 10.91 9.14 116.29
Net Sales Growth(%) 0 38.96 9.96 1.67 16.68 39.09 -51.65
EBIT Growth(%) 0 251.47 25.69 -2.02 -2.48 65.96 -111.13
PAT Growth(%) 0 924.84 3.43 2.33 2.84 51.75 -106.65
EPS Growth(%) 0 924.84 3.43 -24.79 2.44 50.84 -106.64
Debt/Equity(x) 0.43 0.1 0.09 0 0.04 0.13 0.08
Current Ratio(x) 1.83 2.33 2.54 4.12 3.15 2.24 3.33
Quick Ratio(x) 1.19 1.72 1.57 2.82 2.01 1.69 2.03
Interest Cover(x) 2.26 13.96 34.44 37 43.29 26.92 -6.97
Total Debt/Mcap(x) 0 0 0 0 0.02 0.06 0.06

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -52% -8% -3% —
Operating Profit CAGR -95% -57% -36% —
PAT CAGR -108% 0% 0% —
Share Price CAGR +7% +4% — —
ROE Average -1% +9% +13% +14%
ROCE Average -2% +12% +18% +17%

Frog Innovations Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 72.54 %
FII 0.2 %
DII (MF + Insurance) 0.55 %
Public (retail) 26.71 %
# Mar 2017 Sep 2017 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 99.9999.9999.9974.3974.3974.172.7172.6672.5472.54
FII 0000000.010.290.20.2
DII 0001.751.870000.120.55
Public 0.010.010.0123.8623.7425.927.2827.0527.1426.71
Others 0000000000
Total 100100100100100100100100100100

Frog Innovations Peer Comparison

Telecommunication - Equipment Edit Columns

Frog Innovations Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Frog Innovations Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 62.58 to 146.29days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp