Sharescart Research Club logo ×
Screener Research Buy Unlisted Shares Sell Unlisted Shares Startup Funding New IPO New

Join Channel
Consolidated Standalone

Affle 3i

₹1989.8 11.8 | 0.6%

Market Cap ₹27974 Cr.

Stock P/E 94.1

P/B 9.5

Current Price ₹1989.8

Book Value ₹ 209.6

Face Value 2

52W High ₹2080

Dividend Yield 0%

52W Low ₹ 1221.1

Edit Ratio

Affle 3i Research see more...

Overview Inc. Year: 1994Industry: BPO/ITeS

Affle (India) Ltd, together with its subsidiaries, provides mobile commercial services through information technology and software development services for mobiles in India and the world over. It gives MAAS platform, an end- to- end cell advertising platform; RevX, a self-serve programmatic platform; Appnext, an app recommendation platform; Jampp, a programmatic app advertising platform; Vizury Engage360, an omnichannel advertising and marketing platform; Mediasmart, a programmatic and proximity advertising platform; mFaaS for advert fraud detection; Shoffr, an internet to offline marketing platform; mKr8, an advert authoring platform; mDMP, a data management platform; mCDP, a customer data platform for audience intelligence and engagement; and affle reusable components for application improvement. The enterprise serves telecommunication and ISP, healthcare, retail and e-commerce, ERP and administrative center, real estate, travel, and transportation industries, in addition to public area and government. Affle (India) Ltd was established in 1994 and is based in Gurugram, India.

Read More..

Affle 3i Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Affle 3i Quarterly Results

#(Fig in Cr.) Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Net Sales 376 356 407 431 499 506 520 543 602 602
Other Income 16 18 10 10 10 27 25 29 21 19
Total Income 393 373 416 441 509 533 545 572 623 621
Total Expenditure 296 287 328 344 402 408 415 430 470 468
Operating Profit 97 87 88 97 107 125 130 142 152 153
Interest 3 3 3 6 5 5 4 4 3 2
Depreciation 14 14 14 18 18 20 19 25 26 27
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 80 70 70 73 83 100 107 113 124 124
Provision for Tax 11 7 4 6 7 13 20 22 24 21
Profit After Tax 69 62 66 67 77 87 87 92 100 103
Adjustments -0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 69 62 66 67 77 87 87 92 100 103
Adjusted Earnings Per Share 5.2 4.7 5 5 5.5 6.2 6.2 6.6 7.1 7.3

Affle 3i Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 249 334 517 1082 1434 1843 2267
Other Income 0 7 42 73 54 57 94
Total Income 250 341 558 1155 1488 1900 2361
Total Expenditure 179 247 387 870 1145 1483 1783
Operating Profit 71 94 171 285 343 417 577
Interest 1 1 4 7 11 19 13
Depreciation 10 13 20 32 49 72 97
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 60 79 148 245 282 327 468
Provision for Tax 11 14 13 30 36 30 87
Profit After Tax 49 66 135 215 245 297 382
Adjustments 0 0 0 -1 -1 0 0
Profit After Adjustments 49 66 135 214 245 297 382
Adjusted Earnings Per Share 4 5.1 10.6 16.1 18.4 21.2 27.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 29% 53% 49% 0%
Operating Profit CAGR 22% 35% 42% 0%
PAT CAGR 21% 30% 43% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 41% 24% 40% NA%
ROE Average 15% 21% 30% 36%
ROCE Average 16% 21% 29% 37%

Affle 3i Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 72 229 359 1178 1465 2498
Minority's Interest 0 0 0 1 2 0
Borrowings 7 28 89 89 52 73
Other Non-Current Liabilities 2 26 132 143 104 99
Total Current Liabilities 91 140 202 429 403 664
Total Liabilities 172 423 783 1840 2026 3334
Fixed Assets 57 163 361 699 786 1144
Other Non-Current Assets 2 18 163 198 78 194
Total Current Assets 112 242 259 943 1163 1996
Total Assets 172 423 783 1840 2026 3334

Affle 3i Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 15 21 70 49 316 332
Cash Flow from Operating Activities 48 72 102 206 260 262
Cash Flow from Investing Activities -50 -163 -175 -556 -197 -577
Cash Flow from Financing Activities 8 139 53 615 -59 783
Net Cash Inflow / Outflow 6 48 -20 265 4 468
Closing Cash & Cash Equivalent 21 70 49 316 332 805

Affle 3i Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 4.02 5.14 10.59 16.05 18.37 21.22
CEPS(Rs) 4.85 6.19 12.13 18.55 22.14 26.32
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 5.96 17.98 28.14 88.17 109.27 177.24
Core EBITDA Margin(%) 28.19 25.95 25.07 19.57 20.14 19.53
EBIT Margin(%) 24.3 24.16 29.33 23.29 20.43 18.76
Pre Tax Margin(%) 23.98 23.74 28.62 22.63 19.63 17.73
PAT Margin (%) 19.58 19.63 26.13 19.85 17.12 16.13
Cash Profit Margin (%) 23.62 23.62 29.93 22.85 20.56 20.01
ROA(%) 28.43 22.05 22.41 16.37 12.7 11.09
ROE(%) 67.43 43.45 45.94 28 18.67 15.1
ROCE(%) 74.46 43.09 39.44 27.95 20.24 16.29
Receivable days 70.08 66.88 64.4 57.81 61.08 55.72
Inventory Days 0 0 0 0 0 0
Payable days 0 0 0 0 0 0
PER(x) 0 39.47 103.05 78.44 53.7 49.02
Price/Book(x) 0 11.28 38.79 14.28 9.03 5.87
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.01 7.56 27.03 15.09 8.78 7.33
EV/Core EBITDA(x) 0.04 26.85 81.6 57.31 36.7 32.39
Net Sales Growth(%) 0 33.84 54.82 109.31 32.57 28.51
EBIT Growth(%) 0 33.06 87.93 66.19 16.31 17.99
PAT Growth(%) 0 34.2 106.11 58.99 14.33 21.1
EPS Growth(%) 0 27.84 106.11 51.53 14.42 15.53
Debt/Equity(x) 0.12 0.28 0.33 0.13 0.07 0.07
Current Ratio(x) 1.24 1.74 1.28 2.2 2.88 3
Quick Ratio(x) 1.24 1.74 1.28 2.2 2.88 3
Interest Cover(x) 74.74 56.71 41.69 35.59 25.68 18.32
Total Debt/Mcap(x) 0 0.02 0.01 0.01 0.01 0.01

Affle 3i Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 59.89 59.89 59.89 59.89 56.93 56.92 55.14 55.09 55.03 55.02
FII 12.64 11.41 9.97 9.66 14.35 14.79 15.3 15.55 16.5 16.09
DII 10.57 11.97 13.56 14.27 14.71 14.72 16.2 15.59 14.58 15.31
Public 16.9 16.73 16.58 16.17 14 13.58 13.37 13.77 13.89 13.58
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 43% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Stock is trading at 9.5 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Affle 3i News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!