Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Affle 3i Ltd.

IT - Software Products

Rating :
74/99

BSE: 542752 | NSE: AFFLE

NSE BSE
2067.70
16-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2053
  •  2082
  •  2034.4
  •  2053.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  162437
  •  335134450.5
  •  2133.7
  •  1246

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,050.64
  • 72.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,736.16
  • N/A
  • 9.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.00%
  • 0.50%
  • 8.96%
  • FII
  • DII
  • Others
  • 18.42%
  • 13.53%
  • 3.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • 34.40
  • 16.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.92
  • 29.94
  • 10.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.37
  • 23.11
  • 16.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 67.73
  • 60.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.83
  • 8.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 54.18
  • 41.76

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
27.19
34.02
43.03
55.43
P/E Ratio
76.05
60.78
48.05
37.30
Revenue
2266.31
2741.19
3325.89
4005.43
EBITDA
433.12
611.23
764.51
956.22
Net Income
381.87
478.93
602.9
779.44
ROA
11.06
11.9
12.9
P/B Ratio
9.85
8.47
7.22
6.08
ROE
14.03
14.74
15.98
17.65
FCFF
307.37
384.23
488.63
645.99
FCFF Yield
1.13
1.41
1.8
2.37
Net Debt
-1309.6
-1738.2
-2215.44
-2632
BVPS
209.93
244.03
286.38
340.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
620.74
519.50
19.49%
602.25
506.22
18.97%
601.67
498.71
20.65%
542.88
431.30
25.87%
Expenses
481.02
415.01
15.91%
468.28
408.23
14.71%
470.29
402.02
16.98%
429.56
344.09
24.84%
EBITDA
139.72
104.49
33.72%
133.97
97.98
36.73%
131.38
96.68
35.89%
113.32
87.22
29.92%
EBIDTM
22.51%
20.11%
22.24%
19.36%
21.84%
19.39%
20.87%
20.22%
Other Income
17.17
25.12
-31.65%
18.91
27.27
-30.66%
20.91
10.17
105.60%
28.82
9.93
190.23%
Interest
1.83
3.79
-51.72%
2.44
4.90
-50.20%
2.79
5.00
-44.20%
3.57
5.51
-35.21%
Depreciation
25.87
19.27
34.25%
26.58
20.20
31.58%
25.76
18.47
39.47%
25.09
18.44
36.06%
PBT
129.19
106.55
21.25%
123.85
100.15
23.66%
123.74
83.38
48.40%
113.50
73.20
55.05%
Tax
23.70
19.96
18.74%
20.79
12.66
64.22%
23.51
6.56
258.38%
21.51
6.41
235.57%
PAT
105.50
86.59
21.84%
103.07
87.49
17.81%
100.22
76.82
30.46%
91.99
66.78
37.75%
PATM
17.00%
16.67%
17.11%
17.28%
16.66%
15.40%
16.94%
15.48%
EPS
7.51
6.18
21.52%
7.34
6.24
17.63%
7.14
5.48
30.29%
6.56
5.01
30.94%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,367.54
2,266.31
1,842.81
1,433.96
1,081.66
516.78
333.78
249.40
Net Sales Growth
21.06%
22.98%
28.51%
32.57%
109.31%
54.83%
33.83%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,367.55
2,266.31
1,842.81
1,433.96
1,081.66
516.78
333.78
249.40
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,849.15
1,785.10
1,483.13
1,145.19
870.03
386.89
247.16
179.09
Power & Fuel Cost
-
0.14
0.05
0.04
0.03
0.04
0.06
0.06
% Of Sales
-
0.01%
0.00%
0.00%
0.00%
0.01%
0.02%
0.02%
Employee Cost
-
231.27
235.18
187.21
129.61
53.99
27.29
21.23
% Of Sales
-
10.20%
12.76%
13.06%
11.98%
10.45%
8.18%
8.51%
Manufacturing Exp.
-
1,381.02
1,127.52
886.03
680.90
300.00
192.96
135.03
% Of Sales
-
60.94%
61.18%
61.79%
62.95%
58.05%
57.81%
54.14%
General & Admin Exp.
-
65.69
49.96
35.72
28.78
16.41
17.11
9.34
% Of Sales
-
2.90%
2.71%
2.49%
2.66%
3.18%
5.13%
3.74%
Selling & Distn. Exp.
-
79.18
51.11
22.24
15.78
9.25
3.93
11.08
% Of Sales
-
3.49%
2.77%
1.55%
1.46%
1.79%
1.18%
4.44%
Miscellaneous Exp.
-
25.06
18.44
12.85
11.84
7.20
5.79
2.35
% Of Sales
-
1.11%
1.00%
0.90%
1.09%
1.39%
1.73%
0.94%
EBITDA
518.39
481.21
359.68
288.77
211.63
129.89
86.62
70.31
EBITDA Margin
21.90%
21.23%
19.52%
20.14%
19.57%
25.13%
25.95%
28.19%
Other Income
85.81
95.72
57.51
54.32
73.17
41.30
7.35
0.39
Interest
10.63
12.59
18.87
11.41
7.08
3.63
1.42
0.81
Depreciation
103.30
96.70
71.53
49.42
32.44
19.64
13.33
10.10
PBT
490.28
467.64
326.80
282.26
245.28
147.92
79.22
59.80
Tax
89.51
85.77
29.53
36.09
30.10
12.88
13.71
10.98
Tax Rate
18.26%
18.34%
9.04%
12.79%
12.27%
8.71%
17.31%
18.36%
PAT
400.78
381.87
297.27
244.59
213.88
135.04
65.52
48.82
PAT before Minority Interest
400.78
381.87
297.26
245.47
214.69
135.04
65.52
48.82
Minority Interest
0.00
0.00
0.01
-0.88
-0.81
0.00
0.00
0.00
PAT Margin
16.93%
16.85%
16.13%
17.06%
19.77%
26.13%
19.63%
19.57%
PAT Growth
26.16%
28.46%
21.54%
14.36%
58.38%
106.11%
34.21%
 
EPS
28.50
27.16
21.14
17.40
15.21
9.60
4.66
3.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,946.46
2,498.04
1,465.05
1,178.12
358.76
229.16
72.41
Share Capital
28.07
28.02
26.64
26.65
25.50
25.50
24.29
Total Reserves
2,900.20
2,455.16
1,428.50
1,148.16
333.26
203.66
48.12
Non-Current Liabilities
100.33
171.48
155.65
231.71
221.49
53.97
8.72
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
10.66
72.58
52.08
89.13
89.32
28.06
6.92
Long Term Provisions
72.09
44.01
20.13
17.63
23.26
11.96
1.54
Current Liabilities
628.64
664.38
403.31
428.78
202.01
139.54
90.57
Trade Payables
407.60
383.11
252.20
255.92
125.99
75.02
51.71
Other Current Liabilities
97.78
135.12
90.12
103.55
36.37
14.47
23.00
Short Term Borrowings
66.56
105.16
51.02
59.31
27.52
35.72
2.08
Short Term Provisions
56.71
41.00
9.98
9.99
12.12
14.33
13.78
Total Liabilities
3,675.43
3,333.90
2,026.13
1,839.85
782.68
422.67
171.70
Net Block
1,220.97
1,144.36
785.86
699.33
360.63
162.77
57.30
Gross Block
1,580.08
1,405.11
974.95
828.97
456.24
242.59
119.90
Accumulated Depreciation
359.12
260.75
189.09
129.64
95.61
79.82
62.60
Non Current Assets
1,499.31
1,338.04
863.60
896.90
523.60
180.53
59.20
Capital Work in Progress
111.47
98.13
48.52
42.22
40.34
4.80
1.80
Non Current Investment
62.86
37.32
0.03
134.57
75.84
0.03
0.03
Long Term Loans & Adv.
103.00
55.80
29.20
20.78
23.00
12.93
0.08
Other Non Current Assets
1.02
2.43
0.00
0.00
23.78
0.00
0.00
Current Assets
2,041.49
1,862.03
1,162.52
942.95
259.09
242.14
112.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
298.56
317.36
245.25
234.71
107.91
74.44
47.88
Cash & Bank
1,391.70
1,236.55
645.71
604.62
63.24
126.47
30.49
Other Current Assets
351.23
32.15
144.70
7.33
87.93
41.23
34.12
Short Term Loans & Adv.
330.44
275.97
126.87
96.29
83.17
38.65
30.82
Net Current Assets
1,412.85
1,197.64
759.22
514.17
57.08
102.60
21.93
Total Assets
3,540.80
3,200.07
2,026.12
1,839.85
782.69
422.67
171.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
425.99
262.28
260.30
205.98
101.79
71.85
47.79
PBT
467.64
326.80
281.55
244.80
147.92
79.22
59.80
Adjustment
22.04
42.00
66.09
-1.11
-16.98
17.13
10.53
Changes in Working Capital
10.59
-72.07
-47.08
-9.90
-17.43
-13.54
-13.78
Cash after chg. in Working capital
500.26
296.73
300.56
233.78
113.51
82.82
56.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-74.27
-34.46
-40.26
-27.80
-11.72
-10.96
-8.76
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-113.71
-577.29
-197.43
-555.92
-174.84
-162.74
-50.19
Net Fixed Assets
-6.44
-11.64
-6.97
-4.10
-7.35
-11.32
Net Investments
-31.80
-413.53
66.36
-247.64
-59.53
-30.15
Others
-75.47
-152.12
-256.82
-304.18
-107.96
-121.27
Cash from Financing Activity
-91.81
783.19
-59.05
614.97
53.09
138.69
8.38
Net Cash Inflow / Outflow
220.47
468.18
3.83
265.04
-19.97
47.80
5.97
Opening Cash & Equivalents
805.10
332.01
316.32
49.15
69.59
20.61
14.64
Closing Cash & Equivalent
1,047.48
805.10
332.01
316.32
49.15
69.59
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
208.63
177.24
109.27
88.17
28.14
17.98
29.81
ROA
10.90%
11.09%
12.70%
16.37%
22.41%
22.05%
28.43%
ROE
14.11%
15.10%
18.67%
28.00%
45.94%
43.45%
67.43%
ROCE
16.85%
16.29%
20.24%
27.95%
39.44%
43.09%
74.46%
Fixed Asset Turnover
1.52
1.55
1.59
1.68
1.48
1.84
2.08
Receivable days
49.60
55.72
61.08
57.81
64.40
66.88
70.08
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
96.93
105.76
Cash Conversion Cycle
49.60
55.72
61.08
57.81
64.40
-30.05
-35.69
Total Debt/Equity
0.03
0.07
0.07
0.13
0.33
0.28
0.12
Interest Cover
38.14
18.32
25.68
35.59
41.69
56.71
74.74

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Affle 3i gets another patent in US
    12th Sep 2025, 15:17 PM

    The patent’s subject area is ‘Method and System for Hardware and Software Based User Identification for Advertisement Fraud Detection’

    Read More
  • Affle 3i secures dual Global Certifications
    22nd Aug 2025, 09:23 AM

    The company has secured the ISO/IEC 27001:2022 certification

    Read More
  • Affle 3i - Quarterly Results
    26th Jul 2025, 15:22 PM

    Read More
  • Affle 3i gets another patent in India
    5th Jul 2025, 11:36 AM

    This marks the 14th patent granted to the company, as part of its growing IP portfolio comprising 36 patent applications filed to date

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.