Frog Cellsat Ratios and Metrics

Market cap in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020
Period Ending	Sep '25 Sep 11, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	2020
Market Capitalization	3,806	3,357	2,532	2,181	-	-	Upgrade
Market Cap Growth	32.58%	32.58%	16.11%	-	-	-	Upgrade
Enterprise Value	3,938	3,250	2,546	2,175	-	-	Upgrade
Last Close Price	246.60	217.50	164.70	141.85	-	-	Upgrade
PE Ratio	16.20	14.26	16.32	14.45	-	-	Upgrade
PS Ratio	1.74	1.53	1.61	1.61	-	-	Upgrade
PB Ratio	2.38	2.10	1.90	1.87	-	-	Upgrade
P/TBV Ratio	2.46	2.17	1.91	1.88	-	-	Upgrade
P/OCF Ratio	-	-	35.45	30.24	-	-	Upgrade
EV/Sales Ratio	1.79	1.48	1.61	1.61	-	-	Upgrade
EV/EBITDA Ratio	11.16	9.22	12.56	8.85	-	-	Upgrade
EV/EBIT Ratio	12.71	10.49	14.71	9.45	-	-	Upgrade
Debt / Equity Ratio	0.13	0.13	0.04	-	0.09	0.10	Upgrade
Debt / EBITDA Ratio	0.57	0.57	0.23	-	0.28	0.50	Upgrade
Debt / FCF Ratio	-	-	-	-	9.41	0.89	Upgrade
Asset Turnover	1.16	1.16	1.07	1.15	1.40	1.34	Upgrade
Inventory Turnover	4.18	4.18	3.53	2.82	3.95	4.58	Upgrade
Quick Ratio	1.49	1.49	1.65	2.64	1.37	1.64	Upgrade
Current Ratio	2.24	2.24	3.15	4.12	2.54	2.32	Upgrade
Return on Equity (ROE)	16.07%	16.07%	12.43%	16.27%	23.02%	24.35%	Upgrade
Return on Assets (ROA)	10.24%	10.24%	7.32%	12.27%	13.46%	6.71%	Upgrade
Return on Capital (ROIC)	12.18%	12.18%	8.50%	15.02%	18.27%	9.31%	Upgrade
Return on Capital Employed (ROCE)	19.10%	19.10%	12.80%	19.50%	28.20%	14.80%	Upgrade
Earnings Yield	6.19%	7.02%	6.13%	6.92%	-	-	Upgrade
FCF Yield	-3.44%	-3.91%	-11.55%	-12.06%	-	-	Upgrade
Payout Ratio	-	-	-	-	33.91%	-	Upgrade
Buyback Yield / Dilution	-0.53%	-0.53%	-16.33%	-17.09%	-	-	Upgrade
Total Shareholder Return	-	-0.53%	-16.33%	-17.09%	-	-	Upgrade

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.