Frog Cellsat Limited (FROG) Earnings Call Transcript & Summary
January 22, 2025
Earnings Call Speaker Segments
Operator
operatorLadies and gentlemen, good day, and welcome to the Frog Cellsat Limited Q3 and 9 Months FY '25 Earnings Conference Call hosted by Ventura Securities Limited. [Operator Instructions] Please note that this conference is being recorded. Before we begin, I would like to point out that this conference call may contain forward-looking statements about the company, which are based on the beliefs, opinions and expectations of the company as on date of this call. These statements do not guarantee the future performance of the company, and it may involve risks and uncertainties that are difficult to predict. I would now like to hand over the floor to Tushar from Ventura Securities. Thank you, and over to you, Tushar.
Tushar Pendharkar
attendeeThank you. Good day, ladies and gentlemen. On behalf of Ventura Securities Limited, I welcome you all to Frog Cellsat's Q3 and 9 months FY '25 Earnings Conference Call. The company is today represented by Mr. Konark Trivedi, Managing Director; Mr. Umesh Singh, Chief Executive Officer; and Mr. Charan Jeet Kalra, Chief Financial Officer of the company. I would now like to hand over the call to Mr. Trivedi for his opening remarks. Thank you, and over to you, sir.
Konark Trivedi
executiveThank you, and good morning, everyone. A warm welcome to all of you. I'm delighted to have you join us today as we review the performance of Frog Cellsat for Q3 financial year '25. As many of you know, the industry is undergoing rapid growth, driven by technological advancements and the increasing demand from seamless connectivity. At Frog Cellsat, we are proud to be at the forefront of this transformation, contributing to the evolution of mobile network and ensuring reliable high-quality service for millions of users worldwide. I am pleased to announce that our performance this quarter has been outstanding. We are focused on developing cutting-edge solutions, expanding our product portfolio and successfully fulfilling the growing demand for RF equipment and telecom infrastructure. These efforts have translated into strong financial results, reflecting the strength and effectiveness of our strategy. I am excited to share that our total revenue for Q3 financial year '25 reached an impressive INR 911.5 million, representing a remarkable 104% year-on-year growth compared to the same quarter last year. Our EBITDA for the quarter surged by 375.7% to INR 220.2 million, while our PAT grew significantly by 484.9% to INR 152.5 million. This exceptional performance was driven by the successful delivery of our OneDAS solution for major projects at Noida International Airports, Chhatrapati Shivaji Maharaj Mumbai International Airport and Navi Mumbai International Airport. The completion of these high-value deployments underscores our capability to efficiently and precisely execute complex projects, further solidifying our leadership in the industry. I'm also excited to share several key developments that are propelling our growth. We are successfully completely -- we have successfully completed the delivery of OneDAS system for major airports, including Noida International Airports and Chhatrapati Shivaji Maharaj International Airport. We are also preparing to deliver OneDAS system for Guwahati Airport and upgrade the Active DAS system at Lucknow Airport to support 5G coverage. Our order book remains strong at INR 1,050 million as on December 31, 2024, indicating sustained demand for our telecom solutions. In addition to this, we are further expanding our capabilities with the launch of a new SMT line set to go live by March 2025, allowing us to manufacture products like SFPs, IP cameras and WiFi routers under our own brand. We are also preparing to enter the global Active DAS market valued at over USD 1 billion, which represents a major growth opportunity for us. Looking ahead, we remain confident in our ability to capitalize on new opportunities as the telecommunication industry continues to evolve. Our focus on innovation, scalability and operational excellence will remain at the core of our strategy, ensuring that we continue to deliver sustainable value to our stakeholders. We are deeply grateful for the trust and support of our dedicated team, customers, shareholders and partners. Thank you for joining us today, and I look forward to addressing any questions you may have.
Operator
operator[Operator Instructions] First question comes from Rohit Singh from Nvest Analytics Advisory.
Rohit Singh
analystAm I audible, sir?
Konark Trivedi
executiveYes, Rohit. Yes.
Rohit Singh
analystCongrats for a decent execution this quarter. I want to understand the near-term to medium-term visibility, like our order book is INR 105 Cr, which is slightly higher than our -- this quarter revenue. So can you help me to understand like INR 90 Cr, we did it this quarter. So 2 questions. One is how much was from the execution of the order book that we had at the beginning of the quarter? Secondly, what is driving our non-order book revenue? Like how sustainable is it in the upcoming quarters, sir?
Konark Trivedi
executiveSo look, firstly, thanks for the appreciation. Yes, the quarter was really good for us, Q3. And the order book is healthy. But I would like to again say that while the order book stands at INR 105 crores, in all likelihood, will be -- we should be only possibly doing somewhere in the range of INR 50 crores to INR 60 crores in this quarter. And we are still maintaining the same guidelines, which we have given at the start of the year that we'll be overall doing our revenues for the year at 30% plus growth of the revenues, maintaining EBITDA of 15% plus. So that's our outlook for the year-end which is -- what we started with, yes.
Rohit Singh
analystLike, sir, I also want to understand how much this quarter revenue belongs to the order book that we were having at the beginning of the quarter? And how much was from the non-order book revenue?
Konark Trivedi
executiveWhat do you mean by non-order book revenue?
Rohit Singh
analystIs it something like any recurring revenue that we get from any stream, which is not reflected in our order book or 100% of the revenue is coming from the order book that we have in the beginning of the quarter. That's what I want to understand, sir.
Konark Trivedi
executiveOkay. So look, so everything comes from the order book only. But this is -- the way it works is we have like in December and we have an order book of INR 105 crores. But then order also keeps coming during the quarter. So what we declare to you is what is our order book position at the end of the quarter. But then orders still keeps coming during the quarter. Some of them get served during the quarter itself and some of them gets carried over, right? So that's how it works. So to answer your question, in the INR 91 crores, which we did in Q3, see, in the start of Q3, our order book was, I think, INR 115 crores. So it will...
Rohit Singh
analyst[indiscernible]
Konark Trivedi
executiveYes. So then to that INR 115 crores, some orders further came during the quarter, which would have increased that order book. And out of that total INR 115 crores plus whatever new additions would have come, we have built INR 91 crores.
Rohit Singh
analystUnderstood. So what is the visibility for the order inflow for this particular quarter? Like how do you see orders coming and adding up to our order book and then execution like you mentioned, INR 50 Cr to INR 60 Cr in this quarter. So what kind of order book do you see at the end of this ongoing quarter?
Konark Trivedi
executiveRohit, see, we are -- if you're asking about the projections, so look, we -- I've told this earlier also that in our industry, we should not be actually looking into quarter-on-quarter, though we are giving the results, declaring the results on a quarterly basis.
Rohit Singh
analystI'm asking for the order inflow.
Konark Trivedi
executiveYes. So I'm telling you. So as far as market projection guideline is concerned, we should be looking at not quarterly guidelines, but at the annual guidelines, right? So it's like some quarter might be not so good, some quarter will be good. But overall, we should be achieving the annual targets and annual guidelines. This is how it works. So if you want to know more about the next financial year, although it is pretty early for us to project, but we are still aiming for the next year also to achieve 30% growth on the closing value of this year.
Rohit Singh
analystGot it, sir. And one last question is on the industry dynamics, sir.
Operator
operatorCan you join back the queue, please? [Operator Instructions] Next question comes from [ Garvit Goyal ] from Nvest Analytics Advisory.
Unknown Analyst
analystAm I audible, sir?
Konark Trivedi
executiveYes, Mr. Goyal. You are audible.
Unknown Analyst
analystSir, my question is with Starlink gaining popularity in India, maybe, say, in medium term, what impact do you see on mobile operators like Jio, Airtel along with the demand for our products like RF repeaters, Optical DAS, interference mitigation systems, like do you think if Starlink provides me Internet directly, that led to user inter-terminals. Why would I need this traditional RF repeaters for Optical DAS. So please provide -- help us to understand this.
Konark Trivedi
executiveOkay. So Mr. Goyal, Starlink or a similar service, satellite service is primarily designed for serving the areas which are remote. That's the basic business model. Even in the developed countries where Starlink is available today, not everyone in the city has started to use that. It's primarily being used in the remote areas. So Starlink might be new for India market, but it's an established service in U.S. and Europe market. It's available and it's being used. Now if you look at in these geographies, the mobile operators and mobile networks are still working the same way as it was working. While Starlink can -- let's say, the use case. So if there is a residence or an office, you put a Starlink, so you can use that Starlink to access Internet at a fixed location. It's not meant like a mobile, you can carry it on anywhere. It's not a satellite phone. It's still a satellite terminal. So it cannot replace your mobile phones. So let's imagine you are going for -- to an airport or traveling. At airport, you still need to use your mobile phone, right? Or if you're traveling in metro, you still need to use your mobile phone. So these 2 are addressing different market segments and not essentially competing with each other.
Operator
operatorNext question comes from Tej from Niveshaay.
Unknown Analyst
analystAm I audible?
Konark Trivedi
executiveYes, you are audible. I didn't catch your name, sorry.
Unknown Analyst
analystTej.
Konark Trivedi
executiveTej, okay.
Unknown Analyst
analystYes. Once again, congratulations for a good set of numbers. So my first question is, sir, I just wanted to get an understanding from you even a broad sense of the opportunity, the TAM that which we have, for example, what would be the opportunity for you? What amount of equipment probably would go in, let's say, a tower -- telecom tower and let's say, one airport would require probably about what value of DAS would go probably into one airport. I know the size would vary accordingly, the value will also vary. But if you just can give a broad range of value of OneDAS going into an airport and what kind of opportunity in terms of how much equipment goes into one telecom tower?
Konark Trivedi
executiveRight. So look, firstly, the growth that we are seeing in our business and where our major focus is into digital repeaters and Active DAS systems. So those are the active equipment and has less competition, gives better margins. So that's our key area. Now your question about the DAS. So at airport, if you talk about airport, then airport projects, depending on the size of the airport, it can be done maybe in, let's say, INR 6 crores, INR 7 crores and can go up to INR 30 crores or more. That's the basic bracket which airport projects work in, in the Indian scenario. But could tell you, -- so far, we were addressing primarily Indian market with our DAS product. Globally, this market stands at $1 billion plus annual revenues. And now our next step after creating these many reference in India for ourselves because the technology works the same way. It's no different. What works in India works outside. So now our next step is to take our products global markets and tap into this $1 billion size market.
Unknown Analyst
analystGot it. And really, sorry, what 2 products did you say the most selling on the repeaters and what, sorry?
Konark Trivedi
executiveActive DAS.
Unknown Analyst
analystOkay. Got it. And the repeaters are mostly for the telecom DAS, right?
Konark Trivedi
executiveNo, no. So repeaters and Active DAS both works almost the same way. The only difference is the digital repeaters work for a smaller venue. It can be like a small corporate office or maybe hospital, whereas DAS system works at large venues like airports or stadiums or metros tunnels.
Unknown Analyst
analystGot it. So in terms of telecom towers, how much of our equipment goes into telecom towers because we are serving that market as well, right?
Konark Trivedi
executiveYes, we are serving that as well. So again, depending on what all operator wants to buy for that tower, we can supply from -- let's say, for a tower, we are supplying only jumpers, that jumper makes something like maybe INR 10,000 cost for the jumper. But if we're adding to that jumper, let's say, diplexers or SFPs or CPRI cable or feeder cable or lightning arresters and the RACs, so then it can go even up to INR 5 lakh, INR 6 lakh for a tower.
Unknown Analyst
analystRight. So currently -- I mean, currently, the major portion is jumper, right? The additional part is still less for us, right? Correct me if I'm wrong.
Konark Trivedi
executiveNo, no. So look, things keep changing. What you are saying, I think the jumper is more -- is a picture which was like 2 years, 3 years back. Now other parts are also growing and the portion of...
Unknown Analyst
analystSo is it right to say that probably your order value probably would from a telecom operator or from another entity would probably INR 2 lakh, INR 3 lakh. The number would be around INR 2 lakh, INR 3 lakh per tower right now for you?
Konark Trivedi
executiveNo, not. That's too much of value because we have not done that much.
Unknown Analyst
analystIs it -- I mean, if you could just throw...
Konark Trivedi
executiveIt can be -- you can take it like INR 25,000 to INR 50,000.
Unknown Analyst
analystGot it. And who is the major client in this telecom operator or any single client which were contributing in a major way?
Konark Trivedi
executiveLook, Airtel has been our key customer so far. So -- but at a point, they were contributing almost 70% plus revenues, which is coming down because other revenues resources or other customers are increasing. So Airtel and the overall revenue perspective should be still more than 50%. But then yes, other customer additions have happened, which are bringing in larger revenues as well.
Unknown Analyst
analystGot it. And for the current order book, that is about INR 110 crores outstanding, how much would be DAS and how much would be RF -- I mean, telecom equipments?
Konark Trivedi
executiveIn current order book, I think the DAS is going to be about maybe I think around INR 20 crores.
Unknown Analyst
analystINR 20 crores.
Konark Trivedi
executiveMaybe INR 20 crores to INR 30 crores, yes.
Unknown Analyst
analystGot it. And what's our scope of work in DAS? Do we do the installation also? Or are we just providing the equipment to the operator or maybe say this system integrator?
Konark Trivedi
executiveIt depends on how the deal is designed. So we work in all the models where we -- in some cases, we supply just the equipment. In some cases, we supply the equipment and do the installation as well. So it depends on how the deal is.
Unknown Analyst
analystSo what's the margin profile for the DAS projects? Because I believe it's quite higher than the telecom equipment, which you are doing, right?
Konark Trivedi
executiveYes. So it's good. It's a very decent, which is getting reflected in our numbers of Q3.
Unknown Analyst
analystAny number to it, I mean, about range or something like that?
Konark Trivedi
executiveLook, I don't want my customers to get offended with this.
Unknown Analyst
analystOkay. No problem. And since you are saying you are probably also trying to go global, right? And so are we in talks with any say, let's say, airport operator or something any pipeline in terms of DAS? Or are we probably building team on that side? What's the focus? Are we probably going to push DAS more or still the focus would be telecom and the split would be around same, let's say, higher would be telecom only always. So I just wanted to get your idea and your view of what you're thinking on DAS side?
Konark Trivedi
executiveNo. So our key focus is on the DAS and digital repeaters. When we speak about taking global, so these are the products which we are taking global. Yes.
Unknown Analyst
analystSo I just wanted to get an idea, so what could be the opportunity for you? A lot of, let's say, airports in different cities are probably coming up, right? So do you see -- I mean, what number -- if you can just -- what market size do you envisage, let's say, in the next 2, 3 years in the DAS? And who are the major competitors in this space? And probably what's our right to win? How do you get the customer? I just wanted to get an idea on more on DAS about how you win the order and what is the potential pipeline in the next 2, 3 years?
Konark Trivedi
executiveLook, the major competition, global competition, there are total 4 companies, 4 -- which are dominant in the global market. So one is CommScope. Second one is JMA Wireless. So these 2 are American companies. Then third one is SOLiD, which is a Korean company. And then there is a Chinese company called Comba. So these 4 are primarily leading the market or has the largest market share. So I think out of the total current market share, they are holding almost 90% between them.
Unknown Analyst
analystOkay. Okay. So what's our entry point? I mean, are we providing those services at, let's say, a lower cost? Or is it technology? I'm just trying to understand because from a point of view of what's an entry point for us, right?
Konark Trivedi
executiveYes. So look, for a small -- considerably small player like us, there are 2 entry points for us. One is lower cost. and still delivering the good service with pretty large references in place like Mumbai Airport or Noida Airport.
Unknown Analyst
analystGot it. And are we manufacturing all components, even the baseband units or let's say, the net band units? Are we all probably making it in-house or we are assembling it or like probably we are importing and just installing?
Konark Trivedi
executiveNo, we are making everything locally. Our product is security approved as well. We are part of a government PLI scheme for Make in India.
Unknown Analyst
analystAny replacement demand from this kind of products, whether it is telecom or DAS, what's the replacement demand for, let's say, antenna -- I mean is there any servicing component which requires replacement every few years or probably months?
Konark Trivedi
executiveLook, the technology keeps changing from -- initially, it was 2G, then 3G, then 4G, 5G. You see every 3 years, there is a new tech which is coming in on an average, 3 years is the time. So once the new tech comes, you need to upgrade the system.
Unknown Analyst
analystGot it. And sir, when you say that government is -- just a second. Sir, when you say government is preferring the local players for the telecom equipment for the safety of the country. But if I look at the -- I'm just trying to understand, is there any probably a list or something? Or is there a government specific scheme which are supporting the local manufacturers because the names you said, which is holding 90% of the market share are all international players, right? So I'm just trying to get an idea.
Konark Trivedi
executiveSo this 90% market share, I said global market share, right? No, India market share.
Unknown Analyst
analystOkay. So what would be the India split? I mean, how much would be, let's say, our market share or the other Indian players? And who are the major Indian players? And what would be the market share of these big players -- international players, sorry?
Konark Trivedi
executiveSo if you see the recent deals in the last 9 months, all the deals that have been closed for Active DAS has been won by us.
Unknown Analyst
analystOkay. Okay. Great. Great. So on the visibility, I mean, although you said -- I mean, it's not possible probably you to give numbers. But still on the DAS side, I mean, what's the team building, what we are looking at? And does SMT line helps us to manufacture more of DAS component in-house, probably we are backward integrated or the SMT line products are all separate new products or a new entry segment. So if you could just throw some light on that also, please?
Konark Trivedi
executiveRight. So look, SMT line per se is not going to help us with the Active DAS solution because that anyway is already developed product for us. SMT line is meant for a new segment of market, new products, which we are bringing in, like SFPs, IP cameras, WiFi routers. So these are totally new products, new segment of business which we are getting into.
Unknown Analyst
analystGot it. And what could be the scale we can achieve with the CapEx which we are doing? And what's the amount of CapEx probably we are putting up? And what's the revenue which we can do?
Konark Trivedi
executiveLook, it's pretty early days for us. In terms of CapEx value, we are implementing almost about INR 10 crores CapEx for now in the SMT line. But -- so yes, we'll have more idea on the market size and everything in the coming months.
Unknown Analyst
analystGot it. And sir, last question from my side is, are we doing subcontracting for any major Indian players, maybe let's say Tejas or an HFCL or something other players or any international players?
Konark Trivedi
executiveNo, we are not. We are not -- we are avoiding doing the contracting jobs because they are very low-margin jobs. You are seeing the big players who are doing contracting jobs, they are making only 2% to 4% margins.
Unknown Analyst
analystGot it. And I mean, at the current -- so what is the utilization are we operating currently? I mean what shifts are we operating in? And...
Konark Trivedi
executiveYes. So look, we have a pretty flexible system. So as and when we need, we operate in shifts. Otherwise, we just operate in 1 shift. So like in the last quarter, most of the time, we have been working in 2 shifts of 12 hours each. And now we are working in the normal shifts.
Operator
operatorThe next question comes from Gunjan from Niveshaay.
Gunjan Kabra
analystFollow-up questions on the previous questions. So like in the airport, when we deploy that, so what's the timeline on which we get the order? I mean at what point on the airport construction do we get the orders? And how is it built because the major portion of your revenue got build in Q3. So how does the order execution cycle work in that?
Konark Trivedi
executiveRight. So look, again, there is no hard and fast rule in this when the ordering will happen. Like -- okay, let's take example. So Lucknow Airport project, we have -- when we have received the Lucknow Airport project, it was during the construction phase of the airport. So the airport is getting constructed and it is still -- for the launch is still almost 2.5 years away when we got there. So the revenue realization happened quite late from the order receiving aspect. Whereas these projects, which are like Noida Airport or Navi Mumbai Airport, they are also under construction currently. But when we received their order, they were at pretty advanced stage of construction, whereas the launch is visible in the coming months. So both these Noida and Navi Mumbai are ready for launch from 1st April. And so there was quite rush, rush for them to get the equipment in time and we delivered it within December for both these projects. Mumbai Airport is a live airport. So they again need a system for operating 5G there and upgrading their current. So that's -- so it again depends. There is no hard and fast rule.
Gunjan Kabra
analystOkay. So the Lucknow Airport actually you took 2.5 years. So right now, the order book that we have from that, that is executable in how much time then?
Konark Trivedi
executiveOkay. So see, this order book, what we have, it's, again, very difficult to predict for us. Out of this order book, how much will get built at this quarter because a lot of subjectivity remains. And especially in this quarter, our order book execution depends on operator rollout. So if operator is doing a fast rollout in this quarter, then they will build up the equipment pretty fast. But if for some reasons, the rollout is slow and they have their own reasons, they have their own planning, then they pick up the material slowly. So you can see the trend from the last few quarters because every quarter, we do give projection of how much is the order book. And then you'll see the next quarter how much we are billing it. So I think you can get a fairly good idea from that aspect.
Gunjan Kabra
analystGot it. So in the other part of the order book, like we have around INR 105 crores. So part of the order book is tied by other telecommunication equipment, then how much -- what is generally the order execution for that one, a year or how much is it? Generally in terms of telecommunications, so a large part of our orders is repeaters or jumpers apart from that because that is a very small component as of now. So the other products would be repeaters and jumpers or accessories, what is it?
Konark Trivedi
executiveYes. So look, our -- we have 5 product verticals. The first one is digital repeaters. Second one is Active DAS. Third one is IBS accessories, which includes MIMO panel antennas, omni antennas, splitters, couplers like that. Then we have network accessories, which includes jumpers, CPRI cable, SFPs, et cetera. And the fifth one is small antennas. So these are the 5 broad verticals that we have. And yes, in this INR 105 crores, each one is contributing to it. As I mentioned, in this INR 105 crores, almost like INR 25 crores, INR 30 crores must be from the DAS. And yes, everything must be contributing something to that.
Gunjan Kabra
analystThe [indiscernible] approximately what normally for your products, how much -- can I just ask one more question, please, then I think I will be done.
Operator
operatorJoin the queue ma'am.
Gunjan Kabra
analystSorry?
Operator
operatorCan you join back the queue ma'am?
Gunjan Kabra
analystOkay.
Operator
operator[Operator Instructions] Next question comes from [ Ankit Shah ] an individual investor.
Unknown Attendee
attendeeCongratulations for fantastic results. Yes. So I have a question regarding the sudden increase of EBITDA margin. So what led to such a high EBITDA margin? And second question would be if you have any -- if you can give some segregation of the current existing orders. So which are the areas and what are the big parties? I mean, what are the big clients are contributing to those orders?
Konark Trivedi
executiveRight. So, Ankit, for the jump in the EBITDA margin. There is a simple thing. We have done almost double the revenues, keeping our fixed cost same, right? So that is one thing which has impacted the margins. So we have not added any resources or anything more to achieve these extraordinary revenues. Second is most of this revenue has come from our Active DAS solution. And Active DAS solution is relatively high profit margins business being active product being -- having low competition in that space. So these are the 2 reasons for increased EBITDA.
Unknown Attendee
attendeeOkay, sir. And any -- regarding the order book, do we have any split, if you can share?
Konark Trivedi
executiveLook, we don't usually give that share. So it's a mix of operators and the mix of DAS customers for us. So DAS customers, as we keep announcing anyway for the DAS projects are wins. So there are orders from Metrotel, there are orders from ACES. There are orders from L&T. And so there is a mix of these customers. But then we have orders from Transmedia. We have orders from Adani. We have -- and for the operator business, we have orders from Airtel and Vodafone. So it's a mix of all these.
Unknown Attendee
attendeeOkay. Okay. So any highest dependency on any of the client? I mean, out of this INR 105 Cr?
Konark Trivedi
executiveI think almost 50% of it must be from Airtel.
Operator
operatorNext question comes from Dhwanil Desai from Turtle Capital.
Dhwanil Desai
analystCongratulations for very good set of numbers. Sir, my first question is on the OneDAS side. So I think in the last call, you had indicated that the domestic market, we can consider around INR 400 crores, INR 500 crores annually, considering the number of exports that are going to come in next 4, 5 years. So given that we are the only domestic manufacturer, how do we look at market share in this market? That is one. And second, sir, we also said that we would now -- because we have references in place, we would want to go and explore export markets. But if I understand correctly, this also requires servicing, implementation enhancement power setup, et cetera. So what's our strategy to go to export market, which are the feed markets? Any game plan around export part of this OneDAS? If you can elaborate on that, that would be useful. That's my first question.
Konark Trivedi
executiveRight. So look, yes, the domestic DAS market is there. It's increasing by the day because a lot of upgrades are required. Even at the existing airports, there is an upgrade requirement. So far, 5G was not allowed at airports. But in December only last month, government has allowed having 5G at the airports. So all the airport DAS systems, even at the existing airports will need an upgrade to 5G. That's a big market. And the new airports are also coming. So they will also need DAS. New metros are coming, they will need DAS. So yes, this is a big market, and we are focusing on that, and we are more likely to have those wins. As I mentioned, in the last 9 months, whatever DAS projects have come in the market, we have win all of them. So we hope to continue that even going forward. As far as export is concerned, the way we are modeling ourselves is we are forming collaborations with partners with system integrators, partners, resellers globally. Currently, our focus is in Europe and Africa market. So these 2 markets, we are taking ourselves. And we are also participating in key exhibitions in these regions, meeting operators, meeting the players there. So yes, that's what our game plan is, and we are on it.
Dhwanil Desai
analystGot it, sir. And sir, second question on the margin side of it. I think over the last few quarters, I think we had earlier started with 14%, 15% margin expectation. Then I think we brought it down to 12%, 13% and in the longer term, let's say 10% 3, 4 years out. And this year instead of 12%, 13%, we'll probably -- you mentioned that we'll end up with 15% margin, so it's much better than what we expected. So how should we look at this margin piece? Is it that it's a function of -- is this the 10% as a base margin and then depending upon how the product profile pans out in terms of what contributes to growth, the margin will evolve from 10% to 15% range. That's one. And second, we are -- you said that we are now kind of focusing on digital repeaters and OneDAS which are inherently better margin products. So does it mean that 10% is the base and we can probably do better also if things pan out properly. That is how we should think about it?
Konark Trivedi
executiveYes, you are correct. So it's -- what percentage margin we will be finally hitting actually depends on what is the mix of products that we are finally able to sell. So we -- in the start of the year, we do make a plan and we do have some visibility that, okay, this is what mix of it we will do. But eventually, the numbers will depend on what actually we will do, right? So we usually take an average of, okay, this much -- this product we will sell or this much this product we will sell. So yes, so 10% is the kind of average. But depending on the product, we can do 15-plus percent EBITDA as well.
Operator
operatorNext question comes from [ Shreyan Pathan ] from SBI Securities.
Unknown Analyst
analystSo my question is on the SMT line. So we are actually entering like a completely new segment, right? So just trying to understand what the business model would be there? Are we going to be selling our products on like marketplaces or through distributors? And like basically, I would think that we would want to build a brand and not something that is of our primary competence as such. So just trying to understand that line of business, how you intend to grow.
Konark Trivedi
executiveOkay. So look, SMT line, we are setting up for our own in-house manufacturing of these products like SFPs or IP cameras or WiFi routers or even CCTV cameras. So because what is happening is there is a lot of thrust on Make in India products. Government is -- has already brought a lot of regulations and is bringing a lot of new regulations with which it will become essential for users to have Make in India product. So to tell you this BharatNet project, which is happening, it has a need of very high volume of SFPs. And because the regulation is in place, they have to be manufactured locally in India. They have to be Make in India product. So we are eyeing that market in a big way with this new setup. Second is on the CCTV cameras, there is a big regulation which has come up, whereby in the CCTV camera, no Chinese ICs will be allowed. And so far, all the big names that you know of in CCTV camera, they all use Chinese ICs. And so that is going to see a change from 1st April. And from 1st April, no CCTV camera deployed will be able to use Chinese IC. So these things are happening and coming. So this is the opportunity which we are eyeing at, and we are going to address with this. We are in the process of partnering with non-Chinese technology partners to bring in the technology from them, but produce these equipments in India under our brand.
Unknown Analyst
analystGot it. Got it. My second question is about the railways opportunity, the VHF product that we spoke about in the previous call. So what stage are we at? And just trying to understand what the opportunity size would be? And is it based on like the number of locomotives that are added or the number of stations or just trying to gauge what is the dependence for that?
Konark Trivedi
executiveRight. So look, railways improving their systems and also enhancing their communication network. So that is a big opportunity. Our product is, as we mentioned, is still under the trial phase. And hopefully, in the new financial year, we'll have some business closure with railways as well on the VHF side. We are already participated in a couple of tenders and awaiting the results for that.
Unknown Analyst
analystGot it. Okay. Sir, and last question is, so for the domestic airport, like the OneDAS and Active DAS system, so pretty much -- how many would be covered by the systems? Like would it just be -- like I know you mentioned upgrades, but are there airports which currently do not have that system or do not even need it or pretty much most airports would need a DAS system in terms of like understanding the opportunity size?
Konark Trivedi
executiveOkay. So look, depending on the -- firstly, every airport will need a DAS system. There is something called Passive DAS and there is something called Active DAS, okay? Now the smaller airports like probably kind of Jaipur airport can be done with a Passive DAS system, whereby you don't need our equipment, and you need some -- just some network of cables and antennas and you can deploy it. But larger airports or even midsized airports like Lucknow Airport, which I consider as a midsized airport. There you need Active DAS system and anything over and above that, you need an Active DAS system for providing coverage to all the mobile users at the airport. So whether it is Delhi Airport, T1, T2, T3, whatever, then Mumbai Airport, again, T1, T2 there. So all the airports need the system. The old airports already has the system, but -- when the system was deployed, it was already around at least 3, 4 years or 5 years' timeframe. So the system needs to upgrade from that aspect as well. And plus essentially, it needs upgrade for the 5G. So when they got deployed, there was no 5G base.
Unknown Analyst
analystGot it. Got it. Just one thing on the metro opportunity. So basically, what kind of product is...
Operator
operatorSir, can you join back the queue, please?
Unknown Analyst
analystYes, sure.
Operator
operatorNext question comes from Vignesh Iyer from Sequent Investments.
Vignesh Iyer
analystCongratulations on a very strong set of numbers. I wanted to understand more on the CapEx side of things, right? Firstly, more on how much we have actually spent in the first 9 months of this year? And how much we are going to spend in the last 3 months? And what the number would look like in FY '26?
Konark Trivedi
executiveSo Vignesh, on the CapEx front, in the 9 months, we have spent a nominal amount of CapEx. So we have got some equipments for this large volume production of Active DAS equipment, which is amounting to, I think, in the range of INR 4 crores to INR 5 crores. And now in the 3 months, the new CapEx, which will be used will be about INR 10 crores, which will be for SMT line. So this is -- so this year, CapEx addition total will stand at something like maybe around INR 15 crores.
Vignesh Iyer
analystSo this INR 10 crores will be coming up in this quarter 4 is what you're saying?
Konark Trivedi
executiveYes, it will be coming in third -- quarter 4, yes.
Vignesh Iyer
analystOkay. So this INR 10 crores includes -- is it a brownfield CapEx or a greenfield? I mean, do we have the land already in place for setting up the SMT facility?
Konark Trivedi
executiveYes. So Vignesh, when we did IPO in October 2022, the funds raised by us was raised for building the facility in Noida, which has been built and we moved in. So from last 18 months, we are working on that new building at least. This new building is -- has 160,000 square feet of space spread over 6 floors. And so we have a space there where we'll be setting up the SMT line.
Vignesh Iyer
analystOkay. And even after setting up the SMT line, would be still left with any space in the building?
Konark Trivedi
executiveYes, we will have the space still left for further expansion.
Vignesh Iyer
analystOkay. So coming to this SMT facility, what would be our asset turn on this facility? What is the potential turnover that we can reach with this INR 10 crore CapEx?
Konark Trivedi
executiveLook, it's a bit early for me to do the projection now. But as I mentioned to the earlier caller, for next year also, we are looking at about 30% growth from the numbers we'll close this year.
Vignesh Iyer
analystAnd that would include some numbers coming from SMT, right?
Konark Trivedi
executiveYes, yes, yes.
Operator
operatorNext question comes from Rohan Patel from Turtle Capital.
Rohan Patel
analystCan you just give us the breakup of revenue in quarter 3 between DAS, repeater, network accessories?
Konark Trivedi
executiveRohan, sorry, but we don't give segmental reporting in these segments. It exposes us in the market to our competitors and to our customers. So we avoid giving this.
Rohan Patel
analystOkay. So if you can just give about like what was the contribution of 3 airports in this DAS like how much did this 3 airport project generated as revenue?
Konark Trivedi
executiveSee, we have been doing consistent press releases and releases on NSE also for every win. If you look back then, I think when we have given Noida Airport, we mentioned the sales value to be around INR 20 crores something. And for Mumbai Airport, it was around INR 30 crores. And for Navi Mumbai Airport, it was around -- I think around INR 15 crores something. I don't have the exact numbers right now in front of me, but I think it was in this range. So part of Noida Airport is still to be delivered in terms of services of the material has been delivered. Some material is still pending to be delivered, but most of it has been done. And similarly, for Mumbai also, most of it has been done, but some portion is yet to be delivered.
Rohan Patel
analystOkay. And considering that the DAS component as a percentage of our revenue has increased this year. So how much of that DAS component has that service and spares element, which would be more recurring? Like what would be the...
Konark Trivedi
executiveOkay. So look, while Noida Airport, we are doing the implementation service. As far as Navi Mumbai and Mumbai is concerned, we are just supplying the equipment. So we are not doing the service there. And if services is included, the service portion is around 10% of the project.
Rohan Patel
analystAnd considering that if you guys might have evaluated the -- seeing that what kind of airport we have in terms of the passengers as well as the size of the airport. And considering that going forward, the new airports that are going to come as well as the existing airports that would need the upgradation of DAS, what would be the addressable market for this Active DAS for us?
Konark Trivedi
executiveLook, it's, again, very subjective thing. It's because -- some airport may decide to upgrade it now. Some airports may not decide to upgrade it. So it's very subjective. So I don't want to put a figure and confuse yourself by giving a number. In general public domain, we know in India, there are almost 30, 40 large airports which are there, which will be needing an upgrade for 5G. And some may need a complete rehauling of the system. So yes, that's all what I can give you as an indication.
Rohan Patel
analystOkay. And considering that we -- like the broad number that you gave around that weak in network towers, around like INR 25,000 to INR 30,000 worth of equipment or accessories we provide. Are we planning to increase that share, like bringing more niche technical products?
Konark Trivedi
executiveLook, frankly, on the BTS tower, if you look at it, there are no much technical products in addition to what we are doing currently. So the only thing that we can possibly add to it, which is a high value or slightly higher value is what you say the RAC which goes in where the equipment gets installed. So we are still evaluating on that side that we can do a medium-margin business there for that. It's very competitive. Working with any passive item, it's very competitive because it's easy to do. A lot of players are there. So our focus per se will remain in the active market involving Active DAS equipment or digital repeaters or interference mitigation or maybe where products -- where we can have some ads like doing Make in India of SFPs or IP cameras or CCTVs.
Rohan Patel
analystOkay. And last couple of questions. One is regarding...
Operator
operatorCan you join back the queue?
Rohan Patel
analystYes, sure.
Operator
operatorNext question comes from [ Ankur Kumar ] from Alpha Capital.
Unknown Analyst
analystCongrats for a very good execution. I wanted to understand regarding your 30% outlook for -- 30% growth outlook for next year, what gives you the confidence? And is there operating leverage in the business as in this year, we could do 16%, 17% EBITDA, while your PBT is guiding for 15% plus. So can next year be much improved because of 30% growth, sir?
Konark Trivedi
executiveLook, firstly, the 30% growth factor is also coming from the new setup that we are putting in terms of SMT line. that will be helping us to grow our revenues and margins. And second is we are also seeing some funnel in place or some outlook on the market for next year, some projects that we are already participating or that we are seeing them as a funnel. So it's basis that. In terms of again -- in terms of EBITDA margin, we will be aiming at 15% plus because now our focus, the way we want to -- we are looking at things is we want to do more of active items where we can have healthier EBITDA.
Unknown Analyst
analystGot it, sir. And sir, on this INR 105 crore order book, what is the execution time? Can this be done in like 2 quarters?
Konark Trivedi
executiveYes, 2 quarters for sure, it will be done in 2 quarters. And it's not this INR 105 crores. We keep getting orders every day. So this INR 105 crores was a situation on 31st December. Between then and now also, we would have got some orders. So it's order -- it keeps building up.
Unknown Analyst
analystGot it, sir. In terms of disclosure on exchanges, we disclosed some orders, but we don't disclose all orders. Is that right, sir?
Konark Trivedi
executiveYes, that's right. So we have a practice of disclosing large orders on exchange, which are usually in excess of INR 10 crores value.
Unknown Analyst
analystGot it, sir. And sir, you're saying INR 50 crores to INR 60 crores execution in Q4?
Konark Trivedi
executiveShould be likely, yes.
Operator
operatorNext question comes from [ Rohit ] from Mittal Analytics.
Unknown Analyst
analystSir, I want to understand what is the onetime nature of the orders and opportunities in OneDAS in India and its competition?
Konark Trivedi
executiveOkay. So look, as we mentioned, the opportunities for OneDAS orders primarily are airports and metros. So these are the 2 opportunities which are there. Third one, which is a market which has not yet been tapped in India. But globally, it is a big market for OneDAS is stadiums and venues, event venues, where there is a large crowd watching an event together. So these are the places where OneDAS solution goes.
Unknown Analyst
analystOkay. And sir, out of these like what are the -- like onetime nature of orders in this? Like is it a repeatable order or a onetime order? I want to know.
Konark Trivedi
executiveSo look, it's mostly a onetime order. But typically, the system needs upgrade as the technology usually is seen for the last few decades, we are seeing that every 3 years on an average technology sees an upgrade. So from 2G, it goes to 2.5G and then 3G and then 4G and now 5G, and then we are already talking 6G. So every 3 years, there is a technology upgrade, so you need to upgrade the system.
Unknown Analyst
analystOkay. And sir, second question is like what is the export opportunity in OneDAS? And like when can we see the scale up for this product in exports?
Konark Trivedi
executiveRight. So as I mentioned, we are now working in geographies of Europe and Africa market. where we -- that's where we first want to focus and get some business from there. Yes. So we are addressing that market now. And globally, it's a $1 billion-plus market.
Operator
operatorThe next question comes from [ Vishal Pandya ] from Arrow Capital.
Unknown Analyst
analystSir, I wanted to ask about the interference mitigation system. Some couple of quarters back, you mentioned that there was some trial runs that happened with the Mumbai and Pune Circle -- I'm sorry, I think Delhi or Pune Circle and for Reliance and for Airtel. And then we are expecting some big orders on that. So can you throw some light on that?
Konark Trivedi
executiveSo Vishal, the discussions are still on, on that. The challenging part is cost versus budget from that. And while the need is there, the product meets the need, it's -- we need to still bridge the gap between the cost and the expectation of the price by the customer. So we are right now trying to find the ways and means on how to bridge that gap. And that's the only bottleneck currently on that front.
Unknown Analyst
analystOkay, sir. And can you also highlight about the TAM for that particular product? And what will be the margin profile?
Konark Trivedi
executiveSo margin profile, we -- usually, the high-tech products give us somewhere like 20% plus EBITDA. That's what we have looked at. So we will be working on those kind of things profile only. But it depends on -- right now, as I said, the cost and price is the major challenge there. So can't comment where we'll close it, how we'll close it. But let's see. Usually, for active products, we always aim for 20% plus EBITDA.
Unknown Analyst
analystOkay. And some highlights on the TAM? And what can be the -- going forward, what can it contribute to your total revenues?
Konark Trivedi
executiveLook, it's -- if it happens and when it happens, it can contribute to an annual revenues of anywhere like INR 50 crores to INR 70 crores. That's what we are looking at. And once it happens, then yes, once it will start from the ordering, we'll need at least 6 months' time to deliver.
Operator
operatorThe next question comes from Tej from Niveshaay. There is no response. The next question comes from Dilip, an individual investor.
Unknown Attendee
attendeeI was going through the previous con call also, right? So did you mention that the SMT line can contribute nearly INR 130 crores of revenue to us?
Konark Trivedi
executiveLook, it can contribute for sure. It can contribute this and maybe more, it can contribute even more. So -- but this is the initial days that the line is yet to decide. We are bringing in new products. So I don't want to comment on the line per se, how much revenues we are going to get from that. Probably 6 months from now will be a better time frame to answer that question. But right now, all what I can do is give you a broader outlook on the next financial year.
Unknown Attendee
attendeeOkay. So sir, like you are saying that we cannot give as of now the guidance, right, on the SMT lines, what projections you have made. So what gave you the confidence of telling this INR 150 crores in the previous call? Like I want to understand the target -- the market that we are targeting.
Konark Trivedi
executiveLook, as I mentioned, the products that we are planning to do using this SMT line, SFPs or IP cameras, CCTV cameras. Those have -- those are very large market segments. And that's the indicative number which I have mentioned.
Unknown Attendee
attendeeOkay. And that was annual number, right? An indicative number...
Konark Trivedi
executiveYes.
Operator
operatorThe next question comes from [ Santosh Kumar ] an individual investor.
Unknown Attendee
attendeeCongratulations on the great numbers. [indiscernible] in the past 2 years. I would like to thank you, sir, for your leadership and fantastic vision throughout all these.
Konark Trivedi
executiveThank you for believing in us.
Unknown Attendee
attendeeVery much, sir. So I have probably a couple of questions. Most of my questions are answered. As you're into telecom products and there is a lot of buzz around data center space in India, do you have any like opportunities that can serve or cater to this data center space?
Konark Trivedi
executiveLook, technology growth is happening in all the directions. So even in data center, there is -- there are some changes which are happening, some new techs are coming. So yes, we are observing that. Not yet ready to jump into it, but we are currently observing it. As of now, I feel that we have a lot on our plate to manage. We want to manage that properly. And -- but we are in observation mode on the data center. So yes, to you.
Unknown Attendee
attendeeGot it, sir. Yes. I mean I do understand you have a lot on your plate right now with the amount of business. So one last question, sir. As we are in the SME space here in NSE, any plans to migrate to the main board in the near future?
Konark Trivedi
executiveYes. So that is also under consideration. I understand that from your listing at SME within the 3 years on completion of 3 years, you can move in an automatic mode to main board of NSE and BSE. So we are considering that. Our 3 years will be completed in October this year. So yes, so that is a possibility.
Operator
operatorNext question comes from [ Aditya Lodha ] an individual investor.
Unknown Attendee
attendeeSir, I have a few questions on the bookkeeping side. Sir, how much of the PLI revenue are we -- we are still have to book it? How much has been booked and how much has to be booked?
Konark Trivedi
executiveOkay. So for this year, you're talking about year or you're talking about overall?
Unknown Attendee
attendeeCurrent financial year, FY '25.
Konark Trivedi
executiveOkay. So current financial year, so far, we have booked PLI incentive of about INR 4.4 crores. And we have a limit. So we -- I think we had a limit of about INR 6.5 crores, INR 7 crores overall. So yes, we have still some limits left.
Unknown Attendee
attendeeSo that would be booked in next -- the coming quarter or next financial year?
Konark Trivedi
executiveNo. See, these limits are yearly based. So for next financial year, it will be a new limit. So yes, this is going to be -- and so we have a limit whatever we'll produce as per the guidelines, we will be able to get the incentive for that.
Unknown Attendee
attendeeOkay. So next quarter, we'll get around INR 2 crores to INR 2.5 crores.
Konark Trivedi
executiveDepends on how much revenues we generate of the products which are part of PLI.
Unknown Attendee
attendeeOkay. And sir, how are we planning to steer our company into future industries like data center or railways? Because in last call also, you mentioned, and I know previous participants have asked questions about it. But still because this quarter was very good and this quarter on this EBITDA margin has given us a huge amount of cash also to deploy in some futuristic sectors. So what are your plans going into next financial year or going into future regarding these sectors?
Konark Trivedi
executiveLook, see, we have -- as I mentioned, we have too much on our plate currently. Firstly, with the success of Active DAS system, and having created so much references now for ourselves, for our product. It makes logical sense to tap into this huge $1 billion market globally. So we need to tap into this market globally because this is the time to do it, right? So this is what we are focusing on currently. A lot of synergies are going in that side. Second is now we are setting up SMT line and new set of products we are digging in. SFPs and IP cameras, CCTV cameras. So this itself is going to be a big market. So again, it requires a lot of energies to address that also. So we don't want to spread ourselves too thin on too many things. So what you are seeing, as I answered in the earlier caller's message also that, yes, the data center market is quite big. And there also, a lot of things are changing, like now GPUs are coming, even the SFPs or the way servers are connected, that is going to change, it's again new technologies are coming for that. So we are closely monitoring that. And -- but I think the right time to jump into that will be once we settle down with these 2 large things we have in our hands.
Unknown Attendee
attendeeOkay. Okay. So approximate -- so we'll spend this amount of cash on these 2 things only by expanding our sales and marketing and marketing of these products?
Konark Trivedi
executiveYes. Yes, you're right. So by expanding the market for these products.
Unknown Attendee
attendeeMany congratulations on a good set of numbers.
Konark Trivedi
executiveThank you, Aditya-ji.
Operator
operatorNow I hand over the floor to Mr. Trivedi for closing comments.
Konark Trivedi
executiveSo thank you, everyone, for joining the conference call and for your insightful questions. The discussions we have had today have been valuable, and I believe they will help us continue to do our best moving forward. This is a journey, and we look forward to continuing it together. We will be in touch again in next quarter for another discussion. Before we wrap up, I would like to wish you all a very happy Republic Day from our team. Take care. Stay safe. Jai Hind.
Operator
operatorLadies and gentlemen, this concludes your conference call for today. Thank you for your participation. You may now disconnect your lines. Thank you, and have a good day.
Read the full transcript via the API
You're viewing the first half of this call. Get the complete Frog Cellsat Limited transcript — plus 248,000+ transcripts from 12,000+ companies, speaker segments, AI summaries and full-text search — through the EarningsCalls.dev API.
Get the API View API docs →This call discussed
For developers and AI pipelines
Programmatic access to Frog Cellsat Limited earnings transcripts and 248,000+ others is available through the
EarningsCalls.dev REST API. Plans from $24.99/month — full transcripts, speaker segments,
full-text search, and the recently-added /api/v1/transcripts/recent polling endpoint for ETL pipelines.