Affle 3i Ltd

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

Affle 3i Ltd

₹ 1,463 -0.96%
29 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 ₹ 20,599 Cr.
  • Current Price ₹ 1,463
  • High / Low ₹ 2,187 / 1,251
  • Stock P/E 154
  • Book Value ₹ 146
  • Dividend Yield 0.00 %
  • ROCE 9.17 %
  • ROE 6.81 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 36.5% CAGR over last 5 years
  • Debtor days have improved from 83.2 to 65.4 days.
  • Company's median sales growth is 26.9% of last 10 years

Cons

  • Stock is trading at 10.0 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 6.39% over last 3 years.
  • Earnings include an other income of Rs.69.5 Cr.
  • Promoter holding has decreased over last 3 years: -4.97%
  • Working capital days have increased from 168 days to 268 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

Information Technology Information Technology IT - Services IT Enabled Services

Part of BSE 500 BSE Information Technology Nifty 500 Nifty Smallcap 100 BSE SmallCap Select Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
136 137 134 139 156 163 176 188 188 199 220 226 219
114 120 113 122 137 138 152 163 160 172 196 191 186
Operating Profit 22 18 21 17 18 25 24 25 27 27 24 35 33
OPM % 16% 13% 16% 12% 12% 16% 14% 13% 15% 13% 11% 16% 15%
7 5 5 10 15 14 15 17 17 15 18 16 20
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 27 21 24 25 31 38 36 39 41 40 40 49 51
Tax % 25% 26% 25% 26% 25% 26% 25% 26% 26% 25% 26% 25% 26%
20 16 18 19 24 28 27 29 31 30 30 37 38
EPS in Rs 1.52 1.17 1.36 1.32 1.69 2.01 1.94 2.08 2.20 2.11 2.13 2.61 2.67
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
39 72 66 84 121 182 267 398 495 566 714 864
37 67 62 67 93 138 227 345 420 492 613 745
Operating Profit 2 6 4 17 28 45 40 53 75 74 102 119
OPM % 5% 8% 5% 20% 23% 24% 15% 13% 15% 13% 14% 14%
0 0 1 1 0 5 6 31 23 36 63 70
Interest 0 1 2 1 0 0 0 1 0 1 1 1
Depreciation 0 0 2 3 4 5 7 7 7 8 8 8
Profit before tax 2 5 1 14 24 44 40 76 90 102 155 180
Tax % -31% -3% 59% 35% 29% 25% 29% 25% 26% 25% 26% 26%
2 5 0 9 17 33 28 57 67 76 115 134
EPS in Rs 0.28 0.63 0.03 0.73 1.37 2.58 2.21 4.24 5.02 5.42 8.22 9.51
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 28%
5 Years: 27%
3 Years: 20%
TTM: 21%
Compounded Profit Growth
10 Years: 39%
5 Years: 37%
3 Years: 26%
TTM: 16%
Stock Price CAGR
10 Years: %
5 Years: 7%
3 Years: 15%
1 Year: -16%
Return on Equity
10 Years: 8%
5 Years: 7%
3 Years: 6%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 16 16 24 24 24 26 26 27 27 28 28 28
Reserves -8 -3 -3 6 22 140 168 817 882 1,703 1,852 2,025
0 8 7 0 0 2 1 0 1 3 3 3
21 21 21 28 47 86 108 174 196 293 328 480
Total Liabilities 29 42 49 58 94 253 303 1,018 1,105 2,027 2,212 2,537
1 1 14 15 24 27 25 27 30 28 27 40
CWIP 0 4 0 0 2 5 9 4 1 7 7 0
Investments 0 0 0 0 14 44 104 351 285 698 730 790
28 37 34 43 54 177 166 636 790 1,294 1,448 1,707
Total Assets 29 42 49 58 94 253 303 1,018 1,105 2,027 2,212 2,537

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
0 6 6 17 18 32 15 59 59 8 51 121
1 -8 -6 -1 -22 -68 -52 -473 -78 -690 111 -171
-0 7 -2 -8 -0 85 -1 590 -8 740 25 24
Net Cash Flow 1 5 -2 8 -5 49 -37 176 -27 58 187 -26
Free Cash Flow -0 1 3 14 10 23 7 53 53 0 45 108
CFO/OP 34% 106% 180% 121% 88% 91% 60% 154% 115% 45% 94% 139%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 207 75 75 69 81 74 95 80 73 106 78 65
Inventory Days
Days Payable
Cash Conversion Cycle 207 75 75 69 81 74 95 80 73 106 78 65
Working Capital Days 50 28 -19 3 -3 -49 26 -21 -22 126 109 268
ROCE % 27% 39% 10% 50% 63% 42% 22% 15% 10% 8% 9% 9%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Average CPCU Rate
INR

Log in to view insights

Please log in to see hidden values.

Login
Number of Conversions
Million
Connected Devices Reach
Billion
Direct Customers Revenue Contribution
%
Patents Granted
Number
Revenue Contribution: India & Emerging Markets
%
Revenue from EFGH Categories Focus
%
Total Unique Patents Filed/Pending
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

8 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
59.89% 59.89% 56.93% 56.92% 55.14% 55.09% 55.03% 55.02% 55.00% 54.97% 54.95% 54.92%
9.97% 9.66% 14.35% 14.79% 15.30% 15.55% 16.49% 16.09% 18.42% 19.02% 17.79% 16.66%
13.57% 14.28% 14.71% 14.72% 16.21% 15.59% 14.57% 15.31% 13.82% 14.68% 16.36% 17.90%
16.52% 16.12% 13.95% 13.50% 13.33% 13.70% 13.80% 13.47% 12.69% 11.23% 10.80% 10.40%
0.06% 0.06% 0.05% 0.07% 0.05% 0.09% 0.08% 0.10% 0.09% 0.11% 0.11% 0.11%
No. of Shareholders 3,61,2003,52,8263,22,4993,08,4702,89,3622,83,4232,75,2412,76,0422,61,7242,52,6742,47,2242,40,775

* 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