BPO/ITeS · Founded 1994 · www.affle.com · BSE 542752 · NSE AFFLE · ISIN INE00WC01027
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 23% | 28% | 47% | 0% |
| Operating Profit CAGR | 38% | 27% | 44% | 0% |
| PAT CAGR | 29% | 21% | 42% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 14% | 7% | NA% |
| ROE Average | 14% | 16% | 24% | 33% |
| ROCE Average | 17% | 18% | 24% | 34% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.93 | 56.92 | 55.14 | 55.09 | 55.03 | 55.02 | 55 | 54.97 | 54.95 | 54.92 |
| FII | 14.35 | 14.79 | 15.3 | 15.55 | 16.5 | 16.09 | 18.41 | 19.01 | 17.79 | 16.66 |
| DII | 14.71 | 14.72 | 16.2 | 15.59 | 14.58 | 15.31 | 13.81 | 14.67 | 16.36 | 17.9 |
| Public | 14 | 13.58 | 13.37 | 13.77 | 13.89 | 13.58 | 12.78 | 11.35 | 10.91 | 10.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.98 | 7.98 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| FII | 2.01 | 2.07 | 2.14 | 2.18 | 2.32 | 2.26 | 2.59 | 2.67 | 2.5 | 2.35 |
| DII | 2.06 | 2.06 | 2.27 | 2.19 | 2.05 | 2.15 | 1.94 | 2.06 | 2.3 | 2.52 |
| Public | 1.96 | 1.9 | 1.87 | 1.93 | 1.95 | 1.91 | 1.8 | 1.6 | 1.53 | 1.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.02 | 14.02 | 14.02 | 14.03 | 14.05 | 14.05 | 14.06 | 14.06 | 14.07 | 14.08 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.93 | 56.92 | 55.14 | 55.09 | 55.03 | 55.02 | 55 | 54.97 | 54.95 | 54.92 |
| FII | 14.35 | 14.79 | 15.3 | 15.55 | 16.5 | 16.09 | 18.41 | 19.01 | 17.79 | 16.66 |
| DII | 14.71 | 14.72 | 16.2 | 15.59 | 14.58 | 15.31 | 13.81 | 14.67 | 16.36 | 17.9 |
| Public | 43.07 | 43.08 | 44.86 | 44.91 | 44.97 | 44.98 | 45 | 45.03 | 45.05 | 45.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.98 | 7.98 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
| FII | 2.01 | 2.07 | 2.14 | 2.18 | 2.32 | 2.26 | 2.59 | 2.67 | 2.5 | 2.35 |
| DII | 2.06 | 2.06 | 2.27 | 2.19 | 2.05 | 2.15 | 1.94 | 2.06 | 2.3 | 2.52 |
| Public | 6.04 | 6.04 | 6.29 | 6.3 | 6.32 | 6.32 | 6.33 | 6.33 | 6.34 | 6.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.02 | 14.02 | 14.02 | 14.03 | 14.05 | 14.05 | 14.06 | 14.06 | 14.07 | 14.08 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.