Affle (India)

₹1077.7 21.6 | 2%

WEBSITE BSE:542752 NSE : AFFLE 10 May, 16:01

Market Cap ₹15110 Cr.

Stock P/E 53.5

P/B 6.2

Current Price ₹1077.7

Book Value ₹ 172.5

Face Value 2

52W High ₹1336.5

Dividend Yield 0%

52W Low ₹ 875.3

Edit Ratio

Affle (India) 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.

Affle (India) Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Affle (India) Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	275	339	315	347	355	376	356	407	431	499
Other Income	15	14	29	7	13	16	18	10	10	10
Total Income	290	354	344	355	367	393	373	416	441	509
Total Expenditure	223	272	257	279	284	296	287	328	344	402
Operating Profit	67	82	88	76	84	97	87	88	97	107
Interest	2	2	2	2	3	3	3	3	6	5
Depreciation	8	10	9	9	13	14	14	14	18	18
Exceptional Income / Expenses	0	0	0	-1	0	0	0	0	0	0
Profit Before Tax	57	70	77	64	68	80	70	70	73	83
Provision for Tax	9	8	8	9	9	11	7	4	6	7
Profit After Tax	48	62	69	55	59	69	62	66	67	77
Adjustments	-0	-0	-1	-0	-0	-0	0	0	0	0
Profit After Adjustments	48	62	68	55	59	69	62	66	67	77
Adjusted Earnings Per Share	3.6	4.7	5.1	4.1	4.4	5.2	4.7	5	5	5.5

Affle (India) Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	249	334	517	1082	1434	1693
Other Income	0	7	42	73	58	48
Total Income	250	341	558	1155	1492	1739
Total Expenditure	179	247	387	870	1149	1361
Operating Profit	71	94	171	285	343	379
Interest	1	1	4	7	11	17
Depreciation	10	13	20	32	49	64
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	60	79	148	245	282	296
Provision for Tax	11	14	13	30	36	24
Profit After Tax	49	66	135	215	245	272
Adjustments	0	0	0	-1	-1	0
Profit After Adjustments	49	66	135	214	245	272
Adjusted Earnings Per Share	4	5.1	10.6	16.1	18.4	20.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	33%	63%	0%	0%
Operating Profit CAGR	20%	54%	0%	0%
PAT CAGR	14%	55%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	15%	1%	NA%	NA%
ROE Average	19%	31%	41%	41%
ROCE Average	20%	29%	41%	41%

Affle (India) Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	72	229	359	1178	1465
Minority's Interest	0	0	0	1	2
Borrowings	7	28	89	89	52
Other Non-Current Liabilities	2	26	132	143	135
Total Current Liabilities	91	140	202	429	403
Total Liabilities	172	423	783	1840	2057
Fixed Assets	57	163	361	699	786
Other Non-Current Assets	2	18	163	198	107
Total Current Assets	112	242	259	943	1164
Total Assets	172	423	783	1840	2057

Affle (India) Cash Flow

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

Affle (India) Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	4.02	5.14	10.59	16.05	18.37
CEPS(Rs)	4.85	6.19	12.13	18.55	22.14
DPS(Rs)	0	0	0	0	0
Book NAV/Share(Rs)	5.96	17.98	28.14	88.17	109.27
Core EBITDA Margin(%)	28.19	25.95	25.07	19.57	19.88
EBIT Margin(%)	24.3	24.16	29.33	23.29	20.43
Pre Tax Margin(%)	23.98	23.74	28.62	22.63	19.63
PAT Margin (%)	19.58	19.63	26.13	19.85	17.12
Cash Profit Margin (%)	23.62	23.62	29.93	22.85	20.56
ROA(%)	28.43	22.05	22.41	16.37	12.6
ROE(%)	67.43	43.45	45.94	28	18.67
ROCE(%)	74.46	43.09	39.44	27.95	20.24
Receivable days	70.08	66.88	64.4	57.81	61.08
Inventory Days	0	0	0	0	0
Payable days	0	0	0	0	0
PER(x)	0	39.47	103.05	78.44	53.7
Price/Book(x)	0	11.28	38.79	14.28	9.03
Dividend Yield(%)	0	0	0	0	0
EV/Net Sales(x)	0.01	7.56	27.03	15.09	8.78
EV/Core EBITDA(x)	0.04	26.85	81.6	57.31	36.7
Net Sales Growth(%)	0	33.84	54.82	109.31	32.57
EBIT Growth(%)	0	33.06	87.93	66.19	16.32
PAT Growth(%)	0	34.2	106.11	58.99	14.33
EPS Growth(%)	0	27.84	106.11	51.53	14.42
Debt/Equity(x)	0.12	0.28	0.33	0.13	0.07
Current Ratio(x)	1.24	1.74	1.28	2.2	2.89
Quick Ratio(x)	1.24	1.74	1.28	2.2	2.89
Interest Cover(x)	74.74	56.71	41.69	35.59	25.65
Total Debt/Mcap(x)	0	0.02	0.01	0.01	0.01

Affle (India) Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	59.89	59.89	59.89	59.89	59.89	59.89	59.89	59.89	56.93	56.92
FII	15.66	15.4	14.69	14.21	12.64	11.41	9.97	9.66	14.35	14.79
DII	6.57	6.37	7.51	9.13	10.57	11.97	13.56	14.27	14.71	14.72
Public	17.87	18.33	17.91	16.77	16.9	16.73	16.58	16.17	14	13.58
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	7.98	7.98	7.98	7.98	7.98	7.98	7.98	7.98	7.98	7.98
FII	2.09	2.05	1.96	1.89	1.68	1.52	1.33	1.29	2.01	2.07
DII	0.88	0.85	1	1.22	1.41	1.6	1.81	1.9	2.06	2.06
Public	2.38	2.44	2.39	2.23	2.25	2.23	2.21	2.16	1.96	1.9
Others	0	0	0	0	0	0	0	0	0	0
Total	13.33	13.33	13.33	13.33	13.33	13.33	13.33	13.33	14.02	14.02

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 31%
Company has reduced debt.
Company is almost debt free.

Cons

Though the company is reporting repeated profits, it is not paying out dividend.
Stock is trading at 6.2 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 (India) News

IPO

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

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

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

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

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

Affle (India)

Add Watchlist

Affle (India) Research see more...

Overview Inc. Year: 1994Industry: BPO/ITeS

Affle (India) Share Price

Alert Data

Quarterly Price

Peer Comparison

Affle (India) Quarterly Results

Affle (India) Profit & Loss

Growth Rates

Affle (India) Balance Sheet

Affle (India) Cash Flow

Affle (India) Ratios

Affle (India) Shareholding Pattern

Affle (India) News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!