• SENSEX 80,737.51
    -636.24 (--0.78%)
  • BANKNIFTY 55,599.95
    -303.45 (--0.54%)
  • Yes Bank
    20.77 16.02(%)
  • Vodafone Idea
    6.74 6.46(%)
  • Aptus Value Hou.
    305.00 267.75(%)
  • TCS
    3,399.40 3,060.25(%)
  • Larsen & Toubro
    3,617.00 2,967.65(%)
  • Eternal Ltd
    236.80 146.85(%)
  • Zinka Logistics
    451.35 548.00(%)
  • M & M
    3,065.15 3,276.30(%)
  • HDFC Bank
    1,920.00 1,452.85(%)
  • Garden Reach Sh.
    3,188.75 3,188.75(%)
  • Cochin Shipyard
    2,049.70 2,977.10(%)
  • Reliance Industr
    1,403.00 1,115.55(%)
  • Suzlon Energy
    67.95 45.13(%)
  • Kotak Mah. Bank
    2,033.40 1,602.20(%)
  • Brainbees Solut.
    393.00 734.25(%)
  • Infosys
    1,535.35 1,307.10(%)
  • ICICI Bank
    1,431.75 1,051.50(%)
  • Bharti Airtel
    1,831.75 1,224.50(%)
  • Reliance Power
    58.50 23.26(%)
  • Axis Bank
    1,175.00 934.00(%)
  • 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
249.95 3 (1.03%)
  • As on 04 Jun 2025 (EOD)

  • Today’s Low

    245.00

  • Today’s High

    251.00

  • Open

    246.95

  • Perv Close

    247.40

  • 52W Low

    211.15

  • 52W High

    458.00

Key Indicators

  • P/E(TTM)

    16.48

  • Mar.Cap (₹Cr.)

    388.14

  • Div & Yield %

    0.00

  • Book Value(₹)

    102.04

  • Debt-Equity Ratio

    1.03

  • AGM Date

    03-Jun-2025

  • EPS

    15.17

  • P/E Ratio

    16.48

Financials Ratios

  • Debt-Equity Ratio

    0.02

  • Mar.Cap (₹Cr.)

    388.14

  • RONW (%)

    11.00

  • ROCE (%)

    14.11

Score Board

  • Equity (₹ in Cr.)

    15.53

  • BV (₹)

    102.00

  • Sales( ₹ in Cr.)

    219.35

  • NP (in Cr.)

    23.56

  • NP Var(%)

    77.0

  • Div%

    0.0

  • CPS (₹)

    17.90

  • EPS (₹)

    15.20

  • Traded Value (₹ in Lakhs)

    388.14

  • 52 Week High

    458.00

  • 52 Week Low

    211.15

  • Price BSE

    0.0

  • Price NSE

    250.00

  • Market Capital( in Cr.)

    388.14

  • P/C Ratio

    14.00

  • P/E Ratio

    16.50

  • Price Vs.BV

    15.20

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) 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar
INCOME :            
Sales Turnover 157.68 135.19 132.93 119.86 87.02 60.49
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00
Net Sales 157.68 135.19 132.93 119.86 87.02 60.49
Other Income 3.14 1.18 2.74 2.56 2.13 1.24
Stock Adjustments 0.21 -0.68 1.67 -0.17 -0.98 2.55
Total Income 161.03 135.69 137.34 122.25 88.17 64.28
EXPENDITURE :            
Raw Materials 89.39 67.61 81.08 79.05 46.99 34.99
Power and Fuel Cost 0.64 0.25 0.20 0.19 0.24 0.00
Employee Cost 8.63 9.77 6.02 7.67 8.22 9.51
Other Manufacturing Expenses 29.10 21.70 17.37 4.83 0.39 15.36
Selling and Administration Expenses 9.35 8.56 9.37 15.78 4.38 7.16
Miscellaneous Expenses 1.01 4.46 1.54 2.39 20.75 0.00
Employee Benefit Expenses 8.63 9.77 6.02 7.67 8.22 9.51
Less: Preoperative Expenditure 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenses 138.11 112.35 115.57 109.92 80.98 67.02
Operating Profit 22.91 23.34 21.77 12.33 7.19 -2.74
Interest 0.47 0.71 0.53 1.16 2.15 2.33
Gross Profit 22.44 22.63 21.24 11.17 5.04 -5.07
Depreciation 3.10 1.58 1.36 1.77 2.95 3.38
Profit Before Tax 19.34 21.05 19.88 9.40 2.09 -8.45
Current Tax 2.66 6.68 7.38 1.83 0.00 -0.01
Fringe Benefit tax 0.00 0.00 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 1.81 -1.75 0.09 -0.37 -0.02 0.05
Adjusted Net Profit 13.30 17.21 13.87 6.98 0.99 -6.91
Adjustment below Net Profit 0.00 -13.58 0.00 0.00 0.00 0.00
P & L Balance brought forward 62.60 60.73 51.77 45.16 44.19 51.05
Statutory Appropriations 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 0.00 0.00 5.00 0.00 0.00 0.00
P & L Balance carried down 77.71 62.60 60.73 51.77 45.16 44.19
Dividend 0.00 0.00 5.00 0.00 0.00 0.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00
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 9.79 10.06 2,791.46 1,321.54 193.29 -1,371.27
Earnings Per Share(Adj)-Unit Curr 9.79 10.06 - - - -
Book Value 85.32 75.10 12,155.06 10,363.59 9,042.05 8,848.76
Book Value(Adj)-Unit Curr 85.32 75.10 - - - -

Shareholding Pattern

  • Promoter Group

    72.66%

  • Public Share Holding

    27.34%

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) 6,400 0.04 6,400 1
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) 2,347,704 15.12 2,347,704 4
Partnership Firms-Indian (Promoter & Group) 0 0.00 0 0
Persons Acting in Concert 0 0.00 0 0
Trusts 8,929,218 57.50 8,929,218 1
Others 0 0.00 0 0
Sub Total 11,283,322 72.66 11,283,322 6
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 44,800 0.29 44,800 3
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 44,800 0.29 44,800 3
2] Non Institution
Bodies Corporate 262,700 1.69 262,700 56
Clearing Members 0 0.00 0 0
Directors of their Relatives 17,826 0.11 17,826 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 356,800 2.30 356,800 143
Foreign Non Institution Other 0 0.00 0 0
Hindu Undivided Families 170,520 1.10 170,520 139
Indian Public 0 0.00 0 0
Individuals holding nominal share capital in excess of Rs. 1 lakh 302,874 1.95 302,874 11
Individuals holding nominal share capital up to Rs. 1 lakh 3,044,832 19.61 3,044,832 3,354
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 7,426 0.05 7,426 1
Sub Total 4,200,778 27.05 4,200,778 3,721
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 ) 15,528,900 100.00 15,528,900 3,730

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 249.95 160.76 157.68 16.48 13.70
ADC India 1,075.55 180.67 178.74 20.23 44.86
NELCO 898.70 209.58 205.63 209.00 16.70
Valiant Commun. 710.35 46.01 45.71 56.96 21.75
Tejas Networks 704.20 2,434.54 2,370.46 27.59 3.89
Prec. Electronic 141.05 47.64 47.34 -335.83 9.39
HFCL 87.55 4,174.72 4,074.59 64.85 12.38
Umiya Buildcon 70.20 42.77 35.13 21.94 7.03
Punjab Commun. 64.50 22.13 15.05 5.86 -3.66
GTL Infra. 1.50 1,423.25 1,372.01 -2.21 0.00
Nu Tek India 0.29 39.89 39.23 0.00 0.40