• SENSEX 75,364.69
    -930.67 (--1.22%)
  • BANKNIFTY 51,502.70
    -94.65 (--0.18%)
  • Tata Motors
    610.10 606.20(%)
  • Hind.Aeronautics
    4,205.05 3,045.95(%)
  • Reliance Industr
    1,192.85 1,156.00(%)
  • Hindalco Inds.
    596.75 558.00(%)
  • Nippon ETF Liq.
    999.99 996.00(%)
  • Vedanta
    398.20 301.70(%)
  • Mazagon Dock
    2,535.80 1,046.00(%)
  • TCS
    3,295.60 3,295.60(%)
  • Suzlon Energy
    54.70 37.95(%)
  • Bajaj Finance
    8,796.70 9,258.95(%)
  • Infosys
    1,448.00 1,359.10(%)
  • Interglobe Aviat
    5,150.65 5,187.00(%)
  • Jio Financial
    220.80 198.60(%)
  • Vodafone Idea
    7.85 6.60(%)
  • HDFC Bank
    1,842.20 1,880.00(%)
  • Angel One
    2,271.05 1,942.00(%)
  • O N G C
    224.25 215.20(%)
  • Tata Steel
    140.00 122.60(%)
  • Larsen & Toubro
    3,238.00 3,141.30(%)
  • ICICI Bank
    1,338.00 1,372.50(%)
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison
Overview
  • Overview
  • Key Ratios
  • Financials
  • Shareholding
  • Company Info
  • Peer Comparison

Frog Cellsat Ltd Telecommunications - Equipment

  • Indian Private
  • BSE Code : 32241.0
  • ISIN : INE385O01018
241.40 -4 (-1.79%)
  • As on 05 Apr 2025 (EOD)

  • Today’s Low

    237.35

  • Today’s High

    257.05

  • Open

    247.75

  • Perv Close

    245.80

  • 52W Low

    165.00

  • 52W High

    458.00

Key Indicators

  • P/E(TTM)

    13.71

  • Mar.Cap (₹Cr.)

    374.87

  • Div & Yield %

    0.00

  • Book Value(₹)

    89.16

  • Debt-Equity Ratio

    -1.79

  • AGM Date

    04-Apr-2025

  • EPS

    17.61

  • P/E Ratio

    13.71

Financials Ratios

  • Debt-Equity Ratio

    0.02

  • Mar.Cap (₹Cr.)

    374.87

  • RONW (%)

    11.00

  • ROCE (%)

    14.11

Score Board

  • Equity (₹ in Cr.)

    15.53

  • BV (₹)

    89.20

  • Sales( ₹ in Cr.)

    157.68

  • NP (in Cr.)

    13.30

  • NP Var(%)

    -23.0

  • Div%

    0.0

  • CPS (₹)

    10.60

  • EPS (₹)

    8.60

  • Traded Value (₹ in Lakhs)

    374.87

  • 52 Week High

    458.00

  • 52 Week Low

    165.00

  • Price BSE

    0.0

  • Price NSE

    241.00

  • Market Capital( in Cr.)

    374.87

  • P/C Ratio

    22.80

  • P/E Ratio

    28.10

  • Price Vs.BV

    8.60

View More
Invest Now!

Navigate The Market With Confidence

Your all-in-one destination for expert investment guidance and streamlined portfolio management solutions

Financials

All Values are in (₹Cr)
Particulars(INCOME) Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Sales Turnover 157.68 135.19 132.93 119.86 87.02 60.49
Excise Duty 125.20 107.92 110.93 104.52 68.72 48.52
Net Sales 157.68 135.19 132.93 119.86 87.02 60.49
Other Income 3.07 1.18 2.74 2.56 2.13 1.24
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 160.76 136.37 135.67 122.42 89.15 61.73
EXPENDITURE :
Raw Materials 125.20 107.92 110.93 104.52 68.72 48.52
Power & Fuel Cost 125.20 107.92 110.93 104.52 68.72 48.52
Employee Cost 8.63 9.77 6.02 7.67 8.22 9.51
Other Manufacturing Expenses 1.01 1.98 1.54 2.39 20.75 17.46
Selling & Administrative Expenses 9.35 8.56 9.37 15.78 4.38 3.96
Miscellaneous Expenses 1.01 1.98 1.54 2.39 20.75 17.46
Less : Pre-operative Expenses Capitalised :
Total Expenditure 141.48 112.81 115.79 113.01 87.05 70.18
Operating Profit 29.74 21.95 17.56 5.02 0.63 1.11
Interest 0.47 0.68 0.53 1.16 2.15 2.33
Gross Profit 19.34 23.56 19.88 9.41 2.10 -8.45
Depreciation 3.10 1.58 1.36 1.77 2.95 3.38
Profit Before Tax 19.34 23.56 19.88 9.41 2.10 -8.45
Tax 2.79 6.68 5.95 1.83 0.38 0.00
Fringe Benefit tax 0.00 -2.52 0.00 0.00 0.00 0.00
Deferred Tax 1.57 -1.10 -1.46 0.97 1.13 -1.58
Reported Net Profit 15.11 15.46 13.96 6.61 0.97 -6.86
Extraordinary Items 19.34 23.56 19.88 9.41 2.10 -8.45
Adjusted Net Profit 15.11 15.46 13.96 6.61 0.97 -6.86
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00
P & L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00
Statutory Appropriations 0.00 0.00 0.00 0.00 0.00 0.00
P & L Balance carried down 15.11 15.46 13.96 6.61 0.97 -6.86
Dividend - - - - - -
Preference Dividend - - - - - -
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Per Share(Rs) 0.00 0.00 0.00 0.00 0.00 0.00
Earnings Per Share-Unit Curr 9.82 11.68 12.35 1,321.54 193.29 -1,371.27
Book Value 0.00 0.00 0.00 0.00 0.00 0.00
Book Value(Adj)-Unit Curr 0.00 0.00 0.00 0.00 0.00 0.00

Shareholding Pattern

  • Promoter Group

    72.71%

  • Public Share Holding

    27.29%

Category of Shareholder No of Shares % Holdings Demat Shares Shareholders
A]. Promoter & Group
Foreign (Promoter & Group) - Bodies Corporate 0 0.00 0 0
Foreign (Promoter & Group)-Individuals (Non-Resident / Foreign) 0 0.00 0 0
Foreign Promoter(Institutional) 0 0.00 0 0
Promoter Others 0 0.00 0 0
Sub Total 0 0.00 0 0
[2] INDIAN
Bodies Corporate-Indian (Promoter & Group) 0 0.00 0 0
Government(Central / State)-Indian (Promoter & Group) 0 0.00 0 0
Directors & their Relatives-Indian (Promoter & Group) 0 0.00 0 0
Financial Institutions / Banks-Indian (Promoter & Group) 0 0.00 0 0
Individuals / Hindu Undivided Family-Indian (Promoter & Group) 2,334,104 15.12 2,334,104 4
Partnership Firms-Indian (Promoter & Group) 0 0.00 0 0
Persons Acting in Concert 0 0.00 0 0
Trusts 8,888,418 57.58 8,888,418 1
Others 0 0.00 0 0
Sub Total 11,222,522 72.71 11,222,522 5
Total ShareHolding for Promoter & Group
B]. Publice Share Holding
1] Institution
Government(Central / State) 0 0.00 0 0
Clearing Members 0 0.00 0 0
Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
Financial Institutions / Banks 0 0.00 0 0
Foreign Bank 0 0.00 0 0
Foreign Bodies Corporate/OCBs/FBC 0 0.00 0 0
Foreign Collaborators 0 0.00 0 0
Foreign Institutional Investors 2,000 0.01 2,000 1
Foreign Venture Capital Investors 0 0.00 0 0
Foreign Institution Other 0 0.00 0 0
Insurance Companies 0 0.00 0 0
Mutual Funds / UTI 0 0.00 0 0
Individuals (Non-Resident / Foreign) 0 0.00 0 0
NSDL Intransit 0 0.00 0 0
Others 0 0.00 0 0
Trusts 0 0.00 0 0
Venture Capital Funds 0 0.00 0 0
Sub total 2,000 0.01 2,000 1
2] Non Institution
Bodies Corporate 367,686 2.38 367,686 61
Clearing Members 0 0.00 0 0
Directors of their Relatives 9,026 0.06 9,026 1
Employees 0 0.00 0 0
Escrow Account 0 0.00 0 0
Foreign Corporate Bodies 0 0.00 0 0
Foreign Direct Investments 0 0.00 0 0
NRIs/Foreign Individuals/Foreign Nationals 269,600 1.75 269,600 134
Foreign Non Institution Other 0 0.00 0 0
Hindu Undivided Families 161,804 1.05 161,804 137
Indian Public 0 0.00 0 0
Individuals holding nominal share capital in excess of Rs. 1 lakh 267,988 1.74 267,988 8
Individuals holding nominal share capital up to Rs. 1 lakh 3,093,348 20.04 3,093,348 3,366
Market Maker 0 0.00 0 0
NSDL Transit 0 0.00 0 0
Shares in transit 0 0.00 0 0
Societies 0 0.00 0 0
Trust & Foundation 2,000 0.01 2,000 1
Others 3,826 0.02 3,826 1
Sub Total 4,211,078 27.28 4,211,078 3,720
Total Public Shareholding
C]. Shares held by Custodians and against which Depository Receipts have been issued
ADR 0 0.00 0 0
GDR 0 0.00 0 0
Other Custodians 0 0.00 0 0
Total Shares held by Custodians and against which Depository Receipts have been issued 0 0.00 0 0
Grand Total ( A + B + C ) 15,435,600 100.00 15,435,600 3,726

Company Background

Frog Cellsat LtdTelecommunications - Equipment

  • Frog Cellsat Ltd
  • BSE Code : 32241.0
  • ISIN : INE385O01018

  • Incorporation Year

    2004

  • Registered Office

    Office No. 406 D-35 III Floor
    Old Plot No. 2-A Laxmi Nagar, Delhi,
    Delhi-110092

  • Telephone

    91-11-42714844/4859650

  • FAX

  • Chairman

  • Managing Director

    Konark Trivedi

  • Company Secretary

    Rajat Sharma

  • Auditor

    Singhi Chugh & Kumar

  • Face Value

    10

  • Listing

    NSE

  • Registrar

    Skyline Financial Services Pvt
    D-153/A 1st Flr ,
    Okhla Industrial Are,Phase-I
    Mumbai - New Delhi-110020

Frog Cellsat Ltd Peer Comparison

Profit & Loss
Financial Ratios
Balance Sheet
Select Company Name LTP (₹) Revenue Sales P/E Ratio ROCE %
Frog Cellsat 241.40 160.76 157.68 13.69 13.70
ADC India 1,308.40 180.67 178.74 21.16 44.86
NELCO 874.85 225.04 222.68 142.48 25.77
Tejas Networks 841.60 2,434.54 2,370.46 22.09 3.89
Valiant Commun. 492.35 46.01 45.71 44.52 21.75
Prec. Electronic 105.20 47.64 47.34 -95.64 9.39
HFCL 79.19 4,174.72 4,074.59 29.88 12.38
MRO-TEK Realty 62.70 42.77 35.13 40.71 7.03
Punjab Commun. 47.24 22.13 15.05 4.29 -3.66
GTL Infra. 1.47 1,423.25 1,372.01 -2.23 0.00
Nu Tek India 0.29 39.89 39.23 0.00 0.40