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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 12, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021	Mar '20 Mar 31, 2020
Market Capitalization	4,127	2,532	2,181	-	-	-
Market Cap Growth	78.72%	16.11%	-	-	-	-
Enterprise Value	4,020	2,546	2,175	-	-	-
Last Close Price	267.35	164.70	141.85	-	-	-
PE Ratio	14.78	16.32	14.45	-	-	-
PS Ratio	1.92	1.61	1.61	-	-	-
PB Ratio	2.95	1.90	1.87	-	-	-
P/TBV Ratio	3.52	1.91	1.88	-	-	-
P/OCF Ratio	-	35.45	30.24	-	-	-
EV/Sales Ratio	1.87	1.61	1.61	-	-	-
EV/EBITDA Ratio	11.42	12.56	8.85	-	-	-
EV/EBIT Ratio	12.89	14.71	9.45	-	-	-
Debt / Equity Ratio	0.00	0.04	-	0.09	0.10	0.43
Debt / EBITDA Ratio	0.00	0.23	-	0.28	0.50	2.51
Debt / FCF Ratio	-	-	-	9.41	0.89	1.78
Asset Turnover	-	1.07	1.15	1.40	1.34	-
Inventory Turnover	-	3.53	2.82	3.95	4.58	-
Quick Ratio	-	1.65	2.64	1.37	1.64	1.12
Current Ratio	-	3.15	4.12	2.54	2.32	1.83
Return on Equity (ROE)	-	12.43%	16.27%	23.02%	24.35%	-
Return on Assets (ROA)	-	7.32%	12.27%	13.46%	6.71%	-
Return on Capital (ROIC)	14.75%	8.50%	15.02%	18.27%	9.31%	-
Return on Capital Employed (ROCE)	-	12.80%	19.51%	28.18%	14.80%	8.21%
Earnings Yield	6.77%	6.13%	6.92%	-	-	-
FCF Yield	-11.55%	-12.06%	-	-	-
Payout Ratio	0.00%	-	-	33.91%	-	-
Buyback Yield / Dilution	-3.98%	-16.33%	-17.09%	-	-	-
Total Shareholder Return	-3.98%	-16.33%	-17.09%	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.