Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹20783 Cr.
Stock P/E
54.4
P/B
5.7
Current Price
₹1476.1
Book Value
₹ 259.4
Face Value
2
52W High
₹2186.8
52W Low
₹ 1251.9
Dividend Yield
0%

Affle 3i Overview

Business

Affle 3i Ltd. (Affle) is a global technology company that specializes in consumer intelligence-driven mobile advertising. Its core business revolves around a proprietary platform that helps advertisers acquire new users, engage existing ones, and drive conversions (e.g., app installs, purchases, leads) through mobile campaigns. The company's business model is primarily performance-based, meaning it charges advertisers based on measurable outcomes, such as a Cost Per Converted User (CPCU), rather than impressions or clicks. This focus on outcomes allows Affle to demonstrate a clear return on investment for its clients, which include major brands, agencies, and app developers across various industries. Affle makes money by enabling these conversions through its technological platform, which leverages data science and AI/ML to optimize ad delivery and targeting.

Revenue Mix

Affle primarily operates through two broad business lines:

CPCU Business: This is its proprietary and higher-margin segment, focusing on the Cost Per Converted User model. It leverages Affle's algorithms and data to deliver measurable conversions for advertisers across its publisher network.

Non-CPCU Business: This includes other advertising models, such as Cost Per Install (CPI) or other impression/click-based campaigns, and often involves partnerships or managed services.

Geographically, Affle operates globally, with significant operations and revenue derived from both India and international markets (e.g., North America, Europe, Japan, MENA, SEA), often augmented through strategic acquisitions.

Industry

Affle operates in the dynamic and rapidly growing mobile advertising and ad-tech industry. This industry is characterized by intense competition, technological innovation, and evolving data privacy regulations. Key players range from global giants like Google and Meta (Facebook) to numerous specialized ad-tech platforms. Affle positions itself as a differentiated player by focusing on its consumer intelligence platform and performance-based marketing (CPCU model), which aims to deliver measurable business outcomes for advertisers rather than just reach. It also has a strong focus on emerging markets while actively expanding its presence in developed markets through strategic acquisitions.

MOAT

Proprietary Technology & AI: Affle's CPCU engine and AI/ML algorithms, which optimize ad campaigns for conversions, provide a technological edge and are difficult to replicate.

Data Network Effect: As more advertisers and publishers join its platform, Affle gathers more data, which in turn enhances the accuracy and effectiveness of its algorithms, creating a virtuous cycle that attracts even more users.

Performance-Based Model: Its strong focus on a CPCU model aligns incentives directly with advertisers' ROI goals, building trust and potentially higher retention compared to traditional ad models.

Integration & Switching Costs: For advertisers deeply integrated with Affle's platform for performance marketing, switching to an alternative might involve significant effort in terms of re-integration, data migration, and re-optimization.

Growth Drivers

Increasing Digital & Mobile Ad Spend: The global shift towards digital and mobile advertising continues, driven by smartphone penetration and internet usage.

Shift to Performance Marketing: Brands are increasingly demanding measurable ROI from their ad spend, favoring performance-based models like Affle's.

Geographic Expansion & Acquisitions: Organic expansion into new high-growth markets and strategic acquisitions of complementary ad-tech companies are key growth avenues.

E-commerce & Digital Transformation: The booming e-commerce sector and digital transformation across industries create a strong demand for performance marketing solutions.

Platform Innovation: Continuous development and enhancement of its platform with new features, AI capabilities, and data insights.

Risks

Intense Competition: The ad-tech landscape is highly competitive, with large global players and numerous specialized firms vying for market share.

Data Privacy Regulations: Evolving global data privacy laws (e.g., GDPR, CCPA) and platform policy changes (e.g., Apple's ATT) can impact data collection, targeting capabilities, and business models.

Reliance on Ad Budgets: Performance is linked to advertiser spending, which can be sensitive to economic downturns or industry-specific challenges.

Acquisition Integration Risks: Difficulty in successfully integrating acquired companies, including cultural clashes, technology mismatches, or failure to realize expected synergies.

Technological Obsolescence: Rapid advancements in ad-tech necessitate continuous R&D and innovation to remain competitive.

Platform Dependence: Reliance on major mobile operating systems (iOS, Android) and app store policies for distribution and advertising.

Management & Ownership

Affle is promoter-led, with Anuj Khanna Sohum serving as the Chairman, MD, and CEO, who has been instrumental in founding and scaling the company. The management team is generally perceived as entrepreneurial and growth-oriented, with a focus on leveraging technology and strategic acquisitions for expansion. The ownership structure includes significant promoter holding, alongside institutional investors, foreign portfolio investors, and public shareholders, reflecting confidence in its growth trajectory.

Outlook

Affle operates in a high-growth sector benefiting from the secular tailwinds of digital and mobile advertising. Its proprietary performance-based model and focus on consumer intelligence provide a strong competitive differentiation. The company's strategy of organic growth combined with strategic acquisitions for geographic and technological expansion positions it well to capitalize on future opportunities. However, the outlook is not without challenges. The mobile ad-tech industry is extremely competitive, with constant pressure from global giants and evolving privacy regulations posing significant risks to data collection and targeting capabilities. Sustained growth will depend on Affle's ability to continuously innovate its platform, successfully integrate acquisitions, navigate regulatory changes, and demonstrate superior ROI to advertisers in an increasingly complex digital landscape.

Affle 3i Share Price

Live · BSE / NSE · Inception: 1994
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Affle 3i Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 499 506 520 543 602 602 621 647 717 724
Other Income 10 27 25 29 21 19 17 22 18 21
Total Income 509 533 545 572 623 621 638 669 735 746
Total Expenditure 402 408 415 430 470 468 481 501 554 563
Operating Profit 107 125 130 142 152 153 157 168 181 182
Interest 5 5 4 4 3 2 2 1 1 1
Depreciation 18 20 19 25 26 27 26 32 33 33
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 83 100 107 113 124 124 129 135 146 148
Provision for Tax 7 13 20 22 24 21 24 25 27 29
Profit After Tax 77 87 87 92 100 103 106 111 119 120
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 77 87 87 92 100 103 106 111 119 120
Adjusted Earnings Per Share 5.5 6.2 6.2 6.6 7.1 7.3 7.5 7.9 8.5 8.5

Affle 3i Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 249 334 517 1082 1434 1843 2266 2709
Other Income 0 7 42 73 54 58 96 78
Total Income 250 341 558 1155 1488 1900 2362 2788
Total Expenditure 179 247 387 870 1145 1483 1785 2099
Operating Profit 71 94 171 285 343 417 577 688
Interest 1 1 4 7 11 19 13 5
Depreciation 10 13 20 32 49 72 97 124
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 60 79 148 245 282 327 468 558
Provision for Tax 11 14 13 30 36 30 86 105
Profit After Tax 49 66 135 215 245 297 382 456
Adjustments 0 0 0 -1 -1 0 0 0
Profit After Adjustments 49 66 135 214 245 297 382 456
Adjusted Earnings Per Share 4 5.1 10.6 16.1 18.4 21.2 27.2 32.4

Affle 3i Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 72 229 359 1178 1465 2498 2946
Minority's Interest 0 0 0 1 2 0 0
Borrowings 7 28 89 89 52 73 11
Other Non-Current Liabilities 2 26 132 143 104 99 90
Total Current Liabilities 91 140 202 429 403 664 629
Total Liabilities 172 423 783 1840 2026 3334 3675
Fixed Assets 57 163 361 699 786 1144 1221
Other Non-Current Assets 2 18 163 198 78 194 278
Total Current Assets 112 242 259 943 1163 1862 2041
Total Assets 172 423 783 1840 2026 3334 3675

Affle 3i Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 15 21 70 49 316 332 805
Cash Flow from Operating Activities 48 72 102 206 260 262 426
Cash Flow from Investing Activities -50 -163 -175 -556 -197 -577 -114
Cash Flow from Financing Activities 8 139 53 615 -59 783 -92
Net Cash Inflow / Outflow 6 48 -20 265 4 468 220
Closing Cash & Cash Equivalent 21 70 49 316 332 805 1047

Affle 3i Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 4.02 5.14 10.59 16.05 18.37 21.22 27.21
CEPS(Rs) 4.85 6.19 12.13 18.55 22.14 26.32 34.1
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 5.96 17.98 28.14 88.17 109.27 177.24 208.63
Core EBITDA Margin(%) 28.19 25.95 25.07 19.57 20.14 19.52 21.23
EBIT Margin(%) 24.3 24.16 29.33 23.29 20.43 18.76 21.19
Pre Tax Margin(%) 23.98 23.74 28.62 22.63 19.63 17.73 20.63
PAT Margin (%) 19.58 19.63 26.13 19.85 17.12 16.13 16.85
Cash Profit Margin (%) 23.62 23.62 29.93 22.85 20.56 20.01 21.12
ROA(%) 28.43 22.05 22.41 16.37 12.7 11.09 10.9
ROE(%) 67.43 43.45 45.94 28 18.67 15.1 14.11
ROCE(%) 74.46 43.09 39.44 27.95 20.24 16.29 16.85
Receivable days 70.08 66.88 64.4 57.81 61.08 55.72 49.6
Inventory Days 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0
PER(x) 0 39.47 103.05 78.44 53.7 49.02 59.11
Price/Book(x) 0 11.28 38.79 14.28 9.03 5.87 7.71
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 0.01 7.56 27.03 15.09 8.78 7.33 9.38
EV/Core EBITDA(x) 0.04 26.85 81.6 57.31 36.7 32.39 36.85
Net Sales Growth(%) 0 33.84 54.82 109.31 32.57 28.51 22.98
EBIT Growth(%) 0 33.06 87.93 66.19 16.31 17.99 38.93
PAT Growth(%) 0 34.2 106.11 58.99 14.33 21.1 28.46
EPS Growth(%) 0 27.84 106.11 51.53 14.42 15.53 28.23
Debt/Equity(x) 0.12 0.28 0.33 0.13 0.07 0.07 0.03
Current Ratio(x) 1.24 1.74 1.28 2.2 2.88 2.8 3.25
Quick Ratio(x) 1.24 1.74 1.28 2.2 2.88 2.8 3.25
Interest Cover(x) 74.74 56.71 41.69 35.59 25.68 18.32 38.14
Total Debt/Mcap(x) 0 0.02 0.01 0.01 0.01 0.01 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +23% +28% +47%
Operating Profit CAGR +38% +27% +44%
PAT CAGR +29% +21% +42%
Share Price CAGR -17% +14% +7%
ROE Average +14% +16% +24% +33%
ROCE Average +17% +18% +24% +34%

Affle 3i Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 54.92 %
FII 16.66 %
DII (MF + Insurance) 17.9 %
Public (retail) 45.08 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 56.9356.9255.1455.0955.0355.025554.9754.9554.92
FII 14.3514.7915.315.5516.516.0918.4119.0117.7916.66
DII 14.7114.7216.215.5914.5815.3113.8114.6716.3617.9
Public 43.0743.0844.8644.9144.9744.984545.0345.0545.08
Others 0000000000
Total 100100100100100100100100100100

Affle 3i Peer Comparison

Affle 3i Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Affle 3i Pros & Cons

Pros

  • Company has delivered good profit growth of 42% CAGR over last 5 years
  • 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 5.7 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp