Frog Innovations Ltd.
•Add ratio to table
ABOUT
KEY POINTS
Revenue Breakup Mar 2013 • Sale: 92.4% • Services: 7.6%
AI Sector View
AI GENERATEDInformation Technology
IT is supported by a still-expanding services backdrop and a weaker rupee. Export of services grew 13.0% YoY (2026-06), services PMI was 54.1 (Aug/26), and the currency at 95.23 (Sep/26) is depreciated versus the previous 95.16, which helps INR translation of export revenues. FPI positioning is only neutral-to-soft with net 3-month flow of INR -5 crore to 2026-08-31, so the positive stance is primarily macro-driven.
PROS
- Company is almost debt free
CONS
- Company is loss-making at the operating / net level
- Interest coverage is weak at -7.0x - earnings barely cover interest
- Company has a low return on equity of 9.3% over last 3 years
- Company has a low return on capital employed of 11.8%
- Company's sales have been declining over the last five years
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ITI | 267.15 | 97.53 | 25670.09 | 0.00 | -32.25 | 49.30 | 425.03 | -14.65 | 0.28 | 0.48 |
| BBOX | 762.80 | 59.94 | 13547.27 | 0.13 | 55.92 | 17.90 | 1718.50 | 23.92 | 22.50 | 8.67 |
| SEDEMAC | 2849.95 | 121.53 | 12588.37 | 0.00 | 333.10 | — | 3097.70 | — | 37.22 | 19.10 |
| TEJASNET | 575.85 | 0.00 | 10253.89 | 0.00 | -202.24 | -4.32 | 402.16 | 99.11 | -14.93 | -24.96 |
| KRONECOMM | 2337.30 | 47.71 | 1075.16 | 1.07 | 8.58 | 72.64 | 63.41 | 40.79 | 31.44 | 17.09 |
| FROG | 257.95 | 0.00 | 401.22 | 0.00 | 2.99 | -59.48 | 48.48 | 8.94 | -2.16 | 13.92 |
| KAVDEFENCE | 63.44 | 0.00 | 381.43 | 0.00 | -12.11 | -1223.38 | 14.43 | 269.05 | 8.44 | -103.12 |
| PUNJCOMMU | 61.93 | 13.56 | 74.46 | 0.00 | 2.87 | 718.86 | 5.83 | -12.56 | -0.52 | 13.75 |
| SHYAMTEL | 11.52 | 0.00 | 12.98 | 0.00 | -19.94 | -405.32 | 0.00 | — | 0.00 | — |
| UNIINFO | 11.25 | 0.00 | 12.03 | 0.00 | 0.14 | 440.00 | 8.36 | -1.42 | -0.99 | 5.29 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 31 | 33 | 35 | 45 | 44 | 36 | 44 | 91 | 48 | |
| 32 | 26 | 30 | 31 | 40 | 37 | 33 | 40 | 69 | 42 | |
| Operating Profit | 6 | 5 | 4 | 5 | 5 | 8 | 3 | 4 | 22 | 7 |
| OPM % | 15.30% | 15.87% | 10.90% | 13.09% | 10.36% | 16.94% | 7.87% | 8.26% | 24.16% | 14.03% |
| 0 | 0 | 1 | 0 | 0 | 2 | 0 | 3 | -0 | 0 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before Tax | 6 | 5 | 4 | 4 | 4 | 8 | 2 | 5 | 20 | 6 |
| Tax % | 30.60% | 16.28% | 26.23% | 36.07% | 33.59% | 12.88% | 36.90% | 15.37% | 25.10% | 47.91% |
| Net Profit | 4 | 4 | 3 | 3 | 3 | 7 | 1 | 4 | 15 | 3 |
| 2.99 | 3.00 | 1.75 | 1.68 | 1.69 | 4.79 | 0.76 | 2.67 | 9.86 | 1.93 |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 87 | 121 | 133 | 135 | 158 | 219 | 106 | 219 | |
| 81 | 111 | 113 | 111 | 137 | 184 | 108 | 184 | |
| Operating Profit | 6 | 10 | 20 | 24 | 20 | 36 | -2 | 35 |
| OPM % | 7.28% | 8.61% | 14.99% | 17.83% | 12.94% | 16.21% | -1.49% | 16.08% |
| 1 | 8 | 3 | -1 | 3 | 3 | 3 | 3 | |
| Interest | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
| Depreciation | 3 | 2 | 1 | 2 | 3 | 4 | 5 | 4 |
| Profit before Tax | 3 | 16 | 21 | 21 | 20 | 33 | -4 | 33 |
| Tax % | 48.83% | 10.25% | 29.39% | 26.41% | 22.71% | 28.29% | 63.93% | 28.31% |
| Net Profit | 1 | 14 | 15 | 15 | 16 | 24 | -2 | 24 |
| EPS | 278.23 | 2851.53 | 13.05 | 11.41 | 10.05 | 15.17 | -1.01 | — |
| Dividend Payout % | 0.00% | 0.00% | 33.91% | 0.00% | 0.00% | 0.00% | 0.00% | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- -3%
- 3 Years:
- -8%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 4%
- 1 Year:
- -26%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 13%
- 3 Years:
- 9%
- Last Year:
- -1%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 15 | 15 | 16 | 16 |
| 45 | 60 | 69 | 101 | 117 | 140 | 143 | |
| 18 | 5 | 5 | 0 | 5 | 20 | 13 | |
| Trade Payables | 16 | 24 | 15 | 12 | 11 | 31 | 12 |
| 7 | 2 | 5 | 5 | 8 | 12 | 2 | |
| Total Liabilities | 85 | 90 | 95 | 133 | 156 | 219 | 186 |
| 19 | 15 | 20 | 13 | 82 | 85 | 92 | |
| Capital Work in Progress | 0 | 0 | 7 | 36 | 0 | 0 | 1 |
| 7 | 6 | 1 | 0 | 0 | 0 | 0 | |
| 18 | 17 | 24 | 25 | 26 | 32 | 33 | |
| 0 | 0 | 0 | 0 | 31 | 79 | 39 | |
| Cash & Bank | 9 | 16 | 13 | 20 | 1 | 7 | 7 |
| 32 | 37 | 31 | 39 | 16 | 16 | 14 | |
| Total Assets | 85 | 90 | 95 | 133 | 156 | 219 | 186 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| 13 | 7 | 12 | 16 | 7 | -2 | 23 | |
| Cash from Investing | -1 | 4 | -9 | -35 | -30 | -7 | -15 |
| Cash from Financing | -8 | -12 | -5 | 35 | 4 | 15 | -8 |
| 1 | -2 | -4 | 7 | -19 | 6 | -0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
No announcements filed.
News
Recent coverage and analyst commentary for FROG
Loading news…
AI Stock Analyst
Frog Innovations Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account