Frog Innovations (NSE:FROG) Net-Net Working Capital: ₹9.65 (As of Sep. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

NSE:FROG Frog Innovations Ltd NSE:FROG
75 GF Score
Price ₹215.50
GF Value ₹351.52
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Frog Innovations Net-Net Working Capital?

Frog Innovations NSE:FROG -1.78% 75 Net-Net Working Capital is ₹9.65 as of Sep. 2025. GuruFocus rates NSE:FROG with a GF Score™ of 75/100 and a GF Value™ of ₹351.52 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 1,192 Hardware companies, Frog Innovations ranks worse than 73.83% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

Frog Innovations's Net-Net Working Capital for the quarter that ended in Sep. 2025 was ₹9.65.

The industry rank for Frog Innovations's Net-Net Working Capital or its related term are showing as below:

NSE:FROG's Price-to-Net-Net-Working-Capital is ranked worse than
73.83% of 1192 companies
in the Hardware industry
Industry Median: 9.25 vs NSE:FROG: 22.33

Frog Innovations  (NSE:FROG) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


Frog Innovations Net-Net Working Capital Related Terms


Frog Innovations Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for Frog Innovations's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frog Innovations Net-Net Working Capital Chart

Frog Innovations Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Net-Net Working Capital
Get a 7-Day Free Trial -1.27 7.24 21.38 8.25 14.40

Frog Innovations Semi-Annual Data
Mar20 Mar21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.93 8.25 -0.54 14.40 9.65

NSE:FROG vs CSCO, MSI, HPE: Net-Net Working Capital Comparison

For the Communication Equipment subindustry, Frog Innovations's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Frog Innovations Price-to-Net-Net-Working-Capital vs Hardware Industry

For the Hardware industry and Technology sector, Frog Innovations's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where Frog Innovations's Price-to-Net-Net-Working-Capital falls into.


NSE:FROG
75GF Score
Frog Innovations Ltd NSE:FROG
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Frog Innovations Net-Net Working Capital Calculation

Frog Innovations's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Mar. 2025 is calculated as

Net-Net Working Capital(A: Mar. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(71.058+0.75 * 790.76+0.5 * 318.478-599.775
-0-0)/15.529
=14.40

Frog Innovations's Net-Net Working Capital (NNWC) per share for the quarter that ended in Sep. 2025 is calculated as

Net-Net Working Capital(Q: Sep. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(51.442+0.75 * 441.621+0.5 * 357.691-411.963
-0-0)/15.490
=9.65

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of ₹9.65 mean?
Frog Innovations (NSE:FROG) has a Net-Net Working Capital of ₹9.65 as of Sep. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Frog Innovations According to the industry distribution chart, Frog Innovations ranks #880 out of 1192 companies in the Hardware industry, placing it in the top 73.8%.
Is Frog Innovations' Net-Net Working Capital too high?
Frog Innovations' current Net-Net Working Capital is ₹9.65. Based on the distribution chart, Frog Innovations ranks #880 out of 1192 companies in the Hardware industry, which is below the industry midpoint. Overall, Frog Innovations has a GF Score™ of 75/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Frog Innovations' Net-Net Working Capital compare to CSCO and MSI?
According to the Hardware industry distribution chart, Frog Innovations ranks #880 out of 1192 companies for Net-Net Working Capital. This places Frog Innovations in the lower half of its industry. The industry median Net-Net Working Capital is 9.25. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Hardware company?
The median Net-Net Working Capital among Hardware companies is 9.25, based on 1,192 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on Frog Innovations For the Hardware industry, the median Net-Net Working Capital is 9.25 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Frog Innovations's current Net-Net Working Capital is ₹9.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Frog Innovations stock overvalued right now?
Based on GuruFocus' analysis, Frog Innovations (NSE:FROG) is currently considered Possible Value Trap. The stock's GF Value™ is ₹351.52, compared to a current price of ₹215.50 — trading 38.7% below its estimated fair value. The current Net-Net Working Capital is ₹9.65. Frog Innovations' overall GF Score™ is 75/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For Frog Innovations (NSE:FROG), the current Net-Net Working Capital is ₹9.65 as of Sep. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Frog Innovations (NSE:FROG) Overvalued in 2026?

Based on GuruFocus' analysis, Frog Innovations stock appears to be undervalued. The current stock price of ₹215.50 is trading 38.7% below its estimated GF Value™ of ₹351.52. GuruFocus considers Frog Innovations to be Possible Value Trap.

Key valuation signals for NSE:FROG:

  • Net-Net Working Capital: ₹9.65
  • GF Value™: ₹351.52 vs. price of ₹215.50 (38.7% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the NSE:FROG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Frog Innovations Business Description

Address C-23, Sector 80, 2nd Floor, Phase 2, Noida, UP, IND, 201305
Frog Innovations Ltd is a company engaged in manufacturing telecom equipment used by telecom operators, especially in Telecom Towers. The company manufactures 2G/3G/4G/5G Multi-band Digital RF Repeaters, Multi-band Frequency Shift Repeaters, Multi-band Optical DAS systems, relative software, and accessories. The company also offers In-Building Coverage Planning and Design services along with Radio Access Network (RAN) and Backhaul Network installation services. The company collectively operates only in one business segment manufacturing and installation of in-building coverage solutions and mobile network accessories for mobile service providers and operators. It provides its products and services across Asia, Europe, Africa, and the Middle East.
75GF Score

Get the complete analysis for NSE:FROG

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹215.50
Price
₹351.52
GF Value