Debut Plus

₹172.85

▲ +5.34 +3.19%

17 Jul 2026

NSE Listed

ESM 1

Frog Innovations Limited (FROG)

Volume: 33,200Avg Vol 1W: 29,200Avg Vol 1M: 22,00052W Range:₹123.5₹275
NSE BSE www.frogcellsat.com
Key Ratios
Checked 18h ago
Market Cap₹261 Cr
Current Price₹172.85
Previous Close₹167.51
High / Low (52w)₹275 / ₹123.5
Volume33,200
Avg Vol (1W)29,200
Avg Vol (1M)22,000
Stock P/E86.79
Book Value₹102.99
Dividend Yield0%
ROE-0.7%
ROA10.7%
Revenue (TTM)₹109 Cr
Revenue Growth39.1%
Profit Margin10.7%
Total Debt₹0 Cr
Shares Outstanding2 Cr
Face Value₹10
EPS (TTM)₹1.93
P/B1.63
Debt / Equity0.08
50 DMA₹167.58
200 DMA₹166.31
Day change+3.19%
SurveillanceESM 1 (as of 2026-07-11)
Price Chart
₹172.85▼ 28.10% · 1Y
₹258₹1261.4L
2025-07-16
2026-07-15

20-day avg volume: 22K shares

Pros
  • Company is almost debt-free.
Cons
  • Revenue fell 31% YoY.
  • Company is loss-making at the latest annual result.
  • Stock trades at a high P/E of 87.
Quarterly Results
MetricJun 2023Sept 2023Dec 2023Mar 2024Jun 2024Sept 2024Dec 2024Mar 2025
Revenue₹33 Cr₹35 Cr₹45 Cr₹45 Cr₹36 Cr₹44 Cr₹91 Cr₹48 Cr
EBITDA₹4 Cr₹4 Cr₹4 Cr₹9 Cr₹2 Cr₹5 Cr₹21 Cr₹6 Cr
Net Profit₹3 Cr₹3 Cr₹3 Cr₹7 Cr₹1 Cr₹4 Cr₹15 Cr₹3 Cr
EPS————————
Profit & Loss (Annual)
MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue₹61 Cr₹89 Cr₹129 Cr₹136 Cr₹136 Cr₹161 Cr₹222 Cr₹109 Cr
EBITDA₹-6 Cr₹5 Cr₹17 Cr₹21 Cr₹24 Cr₹20 Cr₹34 Cr₹-3 Cr
Net Profit₹-7 Cr₹2 Cr₹14 Cr₹15 Cr₹15 Cr₹16 Cr₹24 Cr₹-2 Cr
EPS-1,348.473882,851.5313.0511.4110.0815.22-1.01
Balance Sheet
MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Total Assets₹78 Cr₹89 Cr₹93 Cr₹97 Cr₹137 Cr₹158 Cr₹220 Cr₹192 Cr
Total Liabilities₹34 Cr₹42 Cr₹33 Cr₹28 Cr₹21 Cr₹25 Cr₹60 Cr₹33 Cr
Equity₹45 Cr₹46 Cr₹60 Cr₹69 Cr₹117 Cr₹133 Cr₹160 Cr₹159 Cr
Total Debt————————
Cash Flow
MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating₹-2 Cr₹13 Cr₹7 Cr₹12 Cr₹16 Cr₹13 Cr₹3 Cr₹27 Cr
Investing₹-2 Cr₹-1 Cr₹4 Cr₹-9 Cr₹-35 Cr₹-30 Cr₹-7 Cr₹-15 Cr
Financing₹-2 Cr₹-8 Cr₹-12 Cr₹-5 Cr₹35 Cr₹4 Cr₹15 Cr₹-8 Cr
Free Cash Flow₹-2 Cr₹13 Cr₹7 Cr₹12 Cr₹16 Cr₹13 Cr₹3 Cr₹27 Cr
Shareholding
Promoter 72.54% Institutions 0.75% Public 26.71%
Efficiency & Working Capital
ROCE21.2%
Interest Coverage-6.2
Dividend Payout—
Debtor Days134 d
Inventory Days115 d
Payable Days41 d
Cash Conversion Cycle208 d
Working Capital Days249 d
Shareholding Details

As of 2026-03-31

Promoter72.5%
FII0.2%
DII0.6%
Institutions0.7%
Public26.7%
Promoter Pledge0%
No. of Shareholders3,084
Shareholding Pattern

Quarterly — figures in %. Latest 12 quarters.

PeriodMar 2017Jun 2017Sept 2022Oct 2022Oct 2022Mar 2023Sept 2023Mar 2024Sept 2024Mar 2025Sept 2025Mar 2026
Promoters100%100%100%73.5%73.5%74.4%74.4%74.1%72.7%72.7%72.5%72.5%
FIIs0%0%0%2.2%2.2%0%0%0%0%0.3%0.2%0.2%
DIIs0%0%0%0.8%0.5%1.7%1.9%0%0%0%0.1%0.6%
Public0%0%0%23.5%23.8%23.9%23.7%25.9%27.3%27.1%27.1%26.7%
Promoter Pledge0%0%0%0%0%0%0%0%0%0%0%0%
No. of Shareholders8881,4101,4101,1351,7342,4933,7263,7303,3153,084
Returns History (ROE / ROCE / ROA)
PeriodROEROCEROAP/E
202603————
Major Shareholders (>1%)
NameCategoryStakeShares
Star Private Trust (through Its Trustee - Barclays Wealth Trustees (india) Private Limited)Shareholding of Promoter and Promoter Group57.4%89,29,218
Konark TrivediShareholding of Promoter and Promoter Group14.6%22,67,526
Sonal TrivediShareholding of Promoter and Promoter Group0.5%79,826
Roar Systems Private LimitedShareholding of Promoter and Promoter Group0%6,400
Rekha TrivediShareholding of Promoter and Promoter Group0%226
Satish Bhanu TrivediShareholding of Promoter and Promoter Group0%226
Promoter Pledges
HolderPledged Shares% of HoldingAs of
Konark Trivedi00%2026-03-31
Sonal Trivedi00%2026-03-31
Rekha Trivedi00%2026-03-31
Satish Bhanu Trivedi00%2026-03-31
Roar Systems Private Limited00%2026-03-31
Star Private Trust (through Its Trustee - Barclays Wealth Trustees (india) Private Limited)00%2026-03-31
Konark Trivedi00%2025-09-30
Sonal Trivedi00%2025-09-30
Rekha Trivedi00%2025-09-30
Satish Bhanu Trivedi00%2025-09-30
Roar Systems Private Limited00%2025-09-30
Star Private Trust (through Its Trustee - Barclays Wealth Trustees (india) Private Limited)00%2025-09-30
Board of Directors
NameDesignationYear
Konark TrivediExecutive Director & MD2026
Sonal TrivediExecutive Director / Whole Time Director / CEO2026
Tarun Tularam SharmaWhole Time Director & CTO2026
Barathy SundaramIndependent Non Exe. Director2026
Ajay ChackoIndependent Non Exe. Director2026
Suchita VishnoiIndependent Non Exe. Director2026
Satish Bhanu TrivediNon Executive Director2026
Rajat SharmaDeputy Company Secretary / Compliance Officer2026
Segments — Product
SegmentRevenueShare
Sale₹26 Cr92.4%
Service₹2 Cr7.6%
Capital Structure (₹ Cr)
YearFace ValueAuthorisedIssuedPaid-up
2026₹10161616
Corporate Actions
TypeDateValueRemark
forthcoming—Book ClosureAGM
Related-Party Transactions (₹ Cr)
YearSubsidiariesAssociatesJVKMPOthersTotal
202619002021
2026700007
202612002014
Company Information
Incorporated2004
AuditorSinghi Chugh & Kumar
Investor Email[email protected]
🌐 www.frogcellsat.com ↗

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

Technical AnalysisPremium

Technical analysis (Premium)

Log in to see RSI, MACD, moving averages, oscillators and pivot levels for this stock.

Log inSign up free

More stocks

Force Motors LimitedForge Auto Internation LimitedFortis Healthcare Ltd.Foseco India Ltd.Fractal Analytics LimitedFreshara Agro Exports Ltd.Frontier Springs Ltd.Firstsource Solu. Ltd.Fusion Finance LimitedFlywings Simulat T C Ltd.Gabriel India Ltd.Gujarat Ambuja Exports Ltd.All “F” stocks →

Prices are delayed/indicative; pros & cons are AI generated. Informational only — not investment advice. ← Back to search