Affle 3i Ltd

Affle 3i Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Affle 3i Ltd

₹ 1,598 0.87%
02 May - close price
affle.com BSE: 542752 NSE: AFFLE
About

Incorporated in 1994, Affle is a global technology company with a proprietary consumer intelligence platform that transforms ads into recommendations helping marketers to effectively identify, engage, acquire and drive transactions with their potential and existing users[1]

Key Points

Service Offering
The company operates a proprietary consumer intelligence platform that delivers consumer recommendations and conversions through relevant mobile advertising. The platform aims to enhance returns on marketing investment through contextual mobile ads and reduce digital ad fraud. It has a reach across 3.4+ Bn connected devices. [1]

Website BSE NSE
  • Market Cap ₹ 22,448 Cr.
  • Current Price ₹ 1,598
  • High / Low ₹ 1,884 / 1,050
  • Stock P/E 207
  • Book Value ₹ 128
  • Dividend Yield 0.00 %
  • ROCE 7.74 %
  • ROE 5.75 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has delivered good profit growth of 35.4% CAGR over last 5 years
  • Company's median sales growth is 44.7% of last 10 years

Cons

  • Stock is trading at 12.5 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 7.34% over last 3 years.
  • Earnings include an other income of Rs.61.5 Cr.
  • Debtor days have increased from 86.5 to 106 days.
  • Promoter holding has decreased over last 3 years: -4.87%
  • Working capital days have increased from 27.9 days to 126 days

* 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.

Peer comparison

Sector: IT - Software Industry: Computers - Software - Medium / Small

Part of BSE 500 BSE Allcap Nifty 500 BSE SmallCap BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
111 108 105 116 137 136 137 134 139 156 163 176 188
98 96 93 99 113 114 120 113 122 137 138 152 163
Operating Profit 13 13 12 17 24 22 18 21 17 18 25 24 25
OPM % 12% 12% 12% 15% 17% 16% 13% 16% 12% 12% 16% 14% 13%
6 8 4 5 7 7 5 5 10 15 14 15 17
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 2 2 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 17 18 14 20 29 27 21 24 25 31 38 36 39
Tax % 28% 28% 27% 26% 25% 25% 26% 25% 26% 25% 26% 25% 26%
12 13 10 15 21 20 16 18 19 24 28 27 29
EPS in Rs 0.94 1.00 0.77 1.11 1.61 1.52 1.17 1.36 1.32 1.69 2.01 1.94 2.08
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
15 39 72 66 84 121 182 267 398 495 566 683
12 37 67 62 67 93 138 227 345 420 492 590
Operating Profit 3 2 6 4 17 28 45 40 53 75 74 93
OPM % 18% 5% 8% 5% 20% 23% 24% 15% 13% 15% 13% 14%
0 0 0 1 1 0 5 6 31 23 36 61
Interest 0 0 1 2 1 0 0 0 1 0 1 1
Depreciation 0 0 0 2 3 4 5 7 7 7 8 8
Profit before tax 2 2 5 1 14 24 44 40 76 90 102 145
Tax % 39% -31% -3% 59% 35% 29% 25% 29% 25% 26% 25%
1 2 5 0 9 17 33 28 57 67 76 108
EPS in Rs 0.25 0.28 0.63 0.03 0.73 1.37 2.58 2.21 4.24 5.02 5.42 7.72
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 44%
5 Years: 36%
3 Years: 29%
TTM: 25%
Compounded Profit Growth
10 Years: 50%
5 Years: 35%
3 Years: 39%
TTM: 49%
Stock Price CAGR
10 Years: %
5 Years: 42%
3 Years: 11%
1 Year: 44%
Return on Equity
10 Years: 9%
5 Years: 9%
3 Years: 7%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 11 16 16 24 24 24 26 26 27 27 28 28
Reserves -5 -8 -3 -3 6 22 140 168 817 882 1,703 1,773
0 0 8 7 0 0 2 1 0 1 3 4
8 21 21 21 28 47 86 108 174 196 293 301
Total Liabilities 14 29 42 49 58 94 253 303 1,018 1,105 2,027 2,106
0 1 1 14 15 24 27 25 27 30 28 34
CWIP 0 0 4 0 0 2 5 9 4 1 7 0
Investments 0 0 0 0 0 14 44 104 351 285 698 701
14 28 37 34 43 54 177 166 636 790 1,294 1,370
Total Assets 14 29 42 49 58 94 253 303 1,018 1,105 2,027 2,106

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 0 6 6 17 18 32 15 59 59 8
0 1 -8 -6 -1 -22 -68 -52 -473 -78 -690
-0 -0 7 -2 -8 -0 85 -1 590 -8 740
Net Cash Flow 0 1 5 -2 8 -5 49 -37 176 -27 58

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 241 207 75 75 69 81 74 95 80 73 106
Inventory Days
Days Payable
Cash Conversion Cycle 241 207 75 75 69 81 74 95 80 73 106
Working Capital Days 85 50 28 -4 3 -3 -47 27 -21 -22 126
ROCE % 27% 39% 10% 50% 63% 42% 22% 15% 10% 8%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
59.89% 59.89% 59.89% 59.89% 59.89% 59.89% 56.93% 56.92% 55.14% 55.09% 55.03% 55.02%
14.69% 14.24% 12.66% 11.43% 9.97% 9.66% 14.35% 14.79% 15.30% 15.55% 16.49% 16.09%
7.51% 9.13% 10.56% 11.95% 13.57% 14.28% 14.71% 14.72% 16.21% 15.59% 14.57% 15.31%
17.85% 16.69% 16.83% 16.68% 16.52% 16.12% 13.95% 13.50% 13.33% 13.70% 13.80% 13.47%
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.05% 0.07% 0.05% 0.09% 0.08% 0.10%
No. of Shareholders 3,79,8063,63,2093,65,6033,64,6153,61,2003,52,8263,22,4993,08,4702,89,3622,83,4232,75,2412,76,042

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Concalls