Frog Innovations Limited
NSE: FROG · Other · sector
₹235.00NSE close 2026-10-26
Key numbers
Market cap₹366 cr
Price₹235.00
52w high / low₹305 / ₹124
P/E–Sector median 14.4x
P/B2.5xSector median 1.7x
Book value₹92.2
Dividend yield–Sector median 0.37%
ROE-1.1%Sector median 13.8%
ROCE-2.6%Sector median 19.6%
OPM-1.9%Sector median 10.4%
Debt / equity–Sector median 0.29x
EV/EBITDA–Sector median 8.4x
Interest cover-7.0x
Current ratio3.33x
Sales growth 3y–Sector median +7.7%
Profit growth 3y–Sector median +16.6%
PEG–
Last 12 months to Mar 2026, Consolidated. "Sector median" = middle value of 688 companies in Other (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Operating profit covered interest -7.0x in the last 12 months.
- Operating cash flow was below net profit in 2 of the last 3 years (FY25, FY24).
- Net loss in 2 of the last 6 quarters.
- No dividend in the last 3 financial years.
- Price ₹235.00 on 2026-10-26: -22.9% from the 52-week high, +90.3% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹417.15 · low ₹125.70
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Revenue | 69 | 89 | 80 | 140 | 55 | 51 |
| EBITDA | 8 | 12 | 6 | 29 | 1 | -3 |
| OPM % | 12.0% | 13.7% | 8.1% | 20.6% | 1.0% | -5.0% |
| Other income | 1 | 2 | 3 | 0 | 3 | 1 |
| Net profit | 5 | 10 | 5 | 18 | -1 | -1 |
| EPS (₹) | 3.43 | 6.66 | 3.43 | 11.79 | -0.66 | -0.35 |
| Revenue YoY | -19.9% | -42.7% | ||||
| Profit YoY | -119.4% | -105.4% |
Consolidated figures where filed. Latest quarter Mar 2026.
Profit & loss (yearly)
| ₹ cr | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|
| Revenue | 158 | 219 | 106 | 106 |
| EBITDA | 20 | 35 | -2 | -2 |
| Net profit | 16 | 24 | -2 | -2 |
| EPS (₹) | 10.08 | 15.22 | -1.01 | -1.01 |
| Revenue growth | +39.1% | -51.7% | – | |
| Profit growth | +51.7% | -106.7% | – | |
| Dividend / share (₹) | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | – | – | – |
| Net profit | – | – | – |
| EPS | – | – | – |
| Share price | – | -19.2% (2y) | +3.6% |
Balance sheet
| ₹ cr | FY24 | FY25 | FY26 |
|---|---|---|---|
| Shareholders' equity | – | 144 | 143 |
| Cash & equivalents | – | 7 | 7 |
| Total assets | – | 220 | 192 |
| Fixed assets | – | 80 | 86 |
| Investments | – | 0 | 0 |
| Inventory | – | 32 | 33 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY24 | FY25 | FY26 |
|---|---|---|---|
| Cash from operations | 7 | -2 | 23 |
| Cash from investing | -30 | -7 | -15 |
| Cash from financing | 4 | 15 | -8 |
| Capex | 0 | 0 | 0 |
| Free cash flow | 7 | -2 | 23 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY24 | FY25 | FY26 |
|---|---|---|---|
| ROE % | – | 16.3% | -1.1% |
| ROCE % | – | 23.4% | -2.6% |
| Inventory days | – | 96 | 229 |
| Working capital days | – | 120 | 206 |
Peers in Other
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| TSFINV | ₹8,585 cr | 17.6x | 1.4x | 8.4% | 3.6% | 20.5% | +121.7% | 2.30% |
| KRISHANA | ₹6,339 cr | 39.9x | 11.3x | 41.6% | 23.2% | 12.6% | +95.7% | 0.05% |
| MARINE | ₹5,431 cr | 84.2x | 11.0x | 14.3% | 18.0% | 10.8% | +25.6% | 0.07% |
| ZOTA | ₹4,139 cr | – | 6.0x | -22.5% | -12.4% | -0.5% | +56.7% | 0.07% |
| AIMTRON | ₹3,319 cr | 71.7x | 17.1x | 28.0% | 31.8% | 21.8% | – | – |
| ACCORD | ₹2,984 cr | – | 261.7x | 12.4% | 12.0% | 2.4% | – | – |
| MONOLITH | ₹2,646 cr | 64.6x | 24.3x | 36.0% | 48.7% | 24.4% | – | – |
| UTSSAV | ₹2,390 cr | 40.2x | 14.1x | 43.4% | 54.7% | 7.9% | – | – |
| BETA | ₹2,200 cr | 40.6x | 5.0x | 16.4% | 17.0% | 20.8% | – | – |
| FROG | ₹366 cr | – | 2.5x | -1.1% | -2.6% | -1.9% | – | – |
Documents
Links go to the original files on the exchange website.
About the company
| Sector | |
| Industry | Other |
| Sub-industry | |
| Symbol | FROG |
| BSE code | – |
| ISIN | INE385O01018 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results); price = NSE close 2026-10-26.