Nifty
:
23346.40
Sensex
:
74294.96
75.80 (0.33%)
-19.63 (-0.03%)
Nifty
Sensex
:
:
23346.40
74294.96
75.80 (0.33%)
-19.63 (-0.03%)

Affle 3i Ltd.

IT - Software Products

Rating :
57/99

BSE: 542752 | NSE: AFFLE

NSE BSE
1603.50
18-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1545.6
  •  1623.5
  •  1535
  •  1545.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  434146
  •  688803831.8
  •  2185.9
  •  1251.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,554.75
  • 47.21
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,272.58
  • N/A
  • 6.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.91%
  • 0.39%
  • 7.49%
  • FII
  • DII
  • Others
  • 15.36%
  • 18.36%
  • 3.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.41
  • 20.16
  • 13.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.11
  • 22.94
  • 10.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.32
  • 16.29
  • 15.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 61.60
  • 59.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.41
  • 7.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 43.89
  • 39.00

Earnings Forecasts:

(Updated: 19-09-2026)
Description
2026
2027
2028
2029
Adj EPS
49
-4
24.22
32.44
P/E Ratio
32.72
-400.88
66.21
49.43
Revenue
36.71
29.13
22.93
2705.1
EBITDA
3253.33
3900.03
4645.5
607.61
Net Income
745.16
921.55
1586.4
455.71
ROA
563.01
712.06
1389.46
-
P/B Ratio
-0.75
-0.60
-0.58
6.59
ROE
4.61
4.01
3.48
14.16
FCFF
13.73
14.94
16.56
383.55
FCFF Yield
398.65
558.36
728.55
1.99
Net Debt
2.07
2.9
3.78
-1671.12
BVPS
-2128.92
-2693.17
-2774.46
243.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
747.16
620.74
20.37%
724.38
602.25
20.28%
717.47
601.67
19.25%
646.72
542.88
19.13%
Expenses
579.54
481.02
20.48%
563.20
468.28
20.27%
554.43
470.29
17.89%
500.61
429.56
16.54%
EBITDA
167.62
139.72
19.97%
161.18
133.97
20.31%
163.05
131.38
24.11%
146.11
113.32
28.94%
EBIDTM
22.43%
22.51%
22.25%
22.24%
22.73%
21.84%
22.59%
20.87%
Other Income
25.04
17.17
45.84%
21.27
18.91
12.48%
17.53
20.91
-16.16%
22.27
28.82
-22.73%
Interest
0.67
1.83
-63.39%
1.01
2.44
-58.61%
1.26
2.79
-54.84%
1.17
3.57
-67.23%
Depreciation
34.21
25.87
32.24%
33.43
26.58
25.77%
33.19
25.76
28.84%
31.89
25.09
27.10%
PBT
157.79
129.19
22.14%
148.01
123.85
19.51%
146.12
123.74
18.09%
135.33
113.50
19.23%
Tax
29.35
23.70
23.84%
28.50
20.79
37.09%
26.80
23.51
13.99%
24.82
21.51
15.39%
PAT
128.44
105.50
21.74%
119.51
103.07
15.95%
119.32
100.22
19.06%
110.51
91.99
20.13%
PATM
17.19%
17.00%
16.50%
17.11%
16.63%
16.66%
17.09%
16.94%
EPS
9.13
7.51
21.57%
8.50
7.34
15.80%
8.49
7.14
18.91%
7.87
6.56
19.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,835.73
2,709.31
2,266.31
1,842.81
1,433.96
1,081.66
516.78
333.78
249.40
Net Sales Growth
19.78%
19.55%
22.98%
28.51%
32.57%
109.31%
54.83%
33.83%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,835.73
2,709.31
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%
100%
Total Expenditure
2,197.78
2,115.03
1,785.10
1,483.13
1,145.19
870.03
387.20
247.16
179.09
Power & Fuel Cost
-
0.15
0.14
0.05
0.04
0.03
0.03
0.05
0.06
% Of Sales
-
0.01%
0.01%
0.00%
0.00%
0.00%
0.01%
0.01%
0.02%
Employee Cost
-
251.22
231.27
235.18
187.21
129.61
53.99
27.29
21.23
% Of Sales
-
9.27%
10.20%
12.76%
13.06%
11.98%
10.45%
8.18%
8.51%
Manufacturing Exp.
-
1,680.62
1,381.02
1,127.52
886.03
680.90
297.86
192.54
134.16
% Of Sales
-
62.03%
60.94%
61.18%
61.79%
62.95%
57.64%
57.68%
53.79%
General & Admin Exp.
-
47.53
65.69
49.96
35.72
28.78
15.32
15.79
8.73
% Of Sales
-
1.75%
2.90%
2.71%
2.49%
2.66%
2.96%
4.73%
3.50%
Selling & Distn. Exp.
-
93.45
79.18
51.11
22.24
15.78
9.25
3.93
11.08
% Of Sales
-
3.45%
3.49%
2.77%
1.55%
1.46%
1.79%
1.18%
4.44%
Miscellaneous Exp.
-
39.35
25.06
18.44
12.85
11.84
7.64
6.23
2.74
% Of Sales
-
1.45%
1.11%
1.00%
0.90%
1.09%
1.48%
1.87%
1.10%
EBITDA
637.96
594.28
481.21
359.68
288.77
211.63
129.58
86.62
70.31
EBITDA Margin
22.50%
21.93%
21.23%
19.52%
20.14%
19.57%
25.07%
25.95%
28.19%
Other Income
86.11
94.03
95.72
57.51
54.32
73.17
41.61
7.35
0.39
Interest
4.11
5.26
12.59
18.87
11.41
7.08
3.63
1.42
0.81
Depreciation
132.72
124.38
96.70
71.53
49.42
32.44
19.64
13.33
10.10
PBT
587.25
558.67
467.64
326.80
282.26
245.28
147.92
79.22
59.80
Tax
109.47
103.82
85.77
29.53
36.09
30.10
12.88
13.71
10.98
Tax Rate
18.64%
18.58%
18.34%
9.04%
12.79%
12.27%
8.71%
17.31%
18.36%
PAT
477.78
454.85
381.87
297.27
244.59
213.88
135.04
65.52
48.82
PAT before Minority Interest
477.78
454.85
381.87
297.26
245.47
214.69
135.04
65.52
48.82
Minority Interest
0.00
0.00
0.00
0.01
-0.88
-0.81
0.00
0.00
0.00
PAT Margin
16.85%
16.79%
16.85%
16.13%
17.06%
19.77%
26.13%
19.63%
19.57%
PAT Growth
19.21%
19.11%
28.46%
21.54%
14.36%
58.38%
106.11%
34.21%
 
EPS
33.93
32.30
27.12
21.11
17.37
15.19
9.59
4.65
3.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
3,652.21
2,946.46
2,498.04
1,465.05
1,178.12
358.76
229.16
72.41
Share Capital
28.12
28.07
28.02
26.64
26.65
25.50
25.50
24.29
Total Reserves
3,597.13
2,900.20
2,455.16
1,428.50
1,148.16
333.26
203.66
48.12
Non-Current Liabilities
19.16
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
0.00
Unsecured Loans
1.92
10.66
72.58
52.08
89.13
89.32
28.06
6.92
Long Term Provisions
4.70
72.09
44.01
20.13
17.63
23.26
11.96
1.54
Current Liabilities
734.66
628.64
664.38
403.31
428.78
202.01
139.54
90.57
Trade Payables
593.55
407.60
383.11
252.20
255.92
125.99
75.02
51.71
Other Current Liabilities
86.19
97.78
135.12
90.12
103.55
36.37
14.47
23.00
Short Term Borrowings
9.98
66.56
105.16
51.02
59.31
27.52
35.72
2.08
Short Term Provisions
44.94
56.71
41.00
9.98
9.99
12.12
14.33
13.78
Total Liabilities
4,406.03
3,675.43
3,333.90
2,026.13
1,839.85
782.68
422.67
171.70
Net Block
1,393.97
1,220.97
1,144.36
785.86
699.33
360.63
162.77
57.30
Gross Block
1,910.91
1,580.08
1,405.11
974.95
828.97
456.24
242.59
119.90
Accumulated Depreciation
516.94
359.12
260.75
189.09
129.64
95.61
79.82
62.60
Non Current Assets
1,766.41
1,499.31
1,338.04
863.60
896.90
523.60
180.53
59.20
Capital Work in Progress
130.66
111.47
98.13
48.52
42.22
40.34
4.80
1.80
Non Current Investment
113.87
62.86
37.32
0.03
134.57
75.84
0.03
0.03
Long Term Loans & Adv.
23.86
103.00
55.80
29.20
20.78
23.00
12.93
0.08
Other Non Current Assets
104.06
1.02
2.43
0.00
0.00
23.78
0.00
0.00
Current Assets
2,504.99
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
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
385.61
298.56
317.36
245.25
234.71
107.91
74.44
47.88
Cash & Bank
1,294.07
1,391.70
1,236.55
645.71
604.62
63.24
126.47
30.49
Other Current Assets
825.31
20.79
32.15
144.70
103.62
87.93
41.23
34.12
Short Term Loans & Adv.
793.66
330.44
275.97
126.87
96.29
83.17
38.65
30.82
Net Current Assets
1,770.33
1,412.85
1,197.64
759.22
514.17
57.08
102.60
21.93
Total Assets
4,271.40
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 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
502.35
425.99
262.28
260.30
205.98
101.79
71.85
47.79
PBT
558.67
467.64
326.80
281.55
244.80
147.92
79.22
59.80
Adjustment
102.15
22.04
42.00
66.09
-1.11
-16.98
17.13
10.53
Changes in Working Capital
-51.73
10.59
-72.07
-47.08
-9.90
-17.43
-13.54
-13.78
Cash after chg. in Working capital
609.09
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
0.00
Tax Paid
-106.74
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-373.62
-113.71
-577.29
-197.43
-555.92
-174.84
-162.74
-50.19
Net Fixed Assets
-12.36
-6.44
-11.64
-6.97
-4.10
-7.35
-11.32
Net Investments
-59.89
-31.80
-413.53
66.36
-247.64
-59.53
-30.15
Others
-301.37
-75.47
-152.12
-256.82
-304.18
-107.96
-121.27
Cash from Financing Activity
-43.27
-91.81
783.19
-59.05
614.97
53.09
138.69
8.38
Net Cash Inflow / Outflow
85.45
220.47
468.18
3.83
265.04
-19.97
47.80
5.97
Opening Cash & Equivalents
1,047.48
805.10
332.01
316.32
49.15
69.59
20.61
14.64
Closing Cash & Equivalent
1,207.43
1,047.48
805.10
332.01
316.32
49.15
69.59
20.61

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
257.84
208.63
177.24
109.27
88.17
28.14
17.98
29.81
ROA
11.26%
10.90%
11.09%
12.70%
16.37%
22.41%
22.05%
28.43%
ROE
13.88%
14.11%
15.10%
18.67%
28.00%
45.94%
43.45%
67.43%
ROCE
16.86%
16.85%
16.29%
20.24%
27.95%
39.44%
43.09%
74.46%
Fixed Asset Turnover
1.55
1.52
1.55
1.59
1.68
1.48
1.84
2.08
Receivable days
46.09
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
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
96.93
105.76
Cash Conversion Cycle
46.09
49.60
55.72
61.08
57.81
64.40
-30.05
-35.69
Total Debt/Equity
0.00
0.03
0.07
0.07
0.13
0.33
0.28
0.12
Interest Cover
107.17
38.14
18.32
25.68
35.59
41.69
56.71
74.74

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018

News Update:


  • Affle 3i - Quarterly Results
    9th Aug 2026, 00:00 AM

    Read More
  • Affle 3i’s step-down arm to acquire AdColony Assets from Digital Turbine
    13th Jun 2026, 10:19 AM

    This Investment is strategic for Affle’s consumer platform business

    Read More
  • Affle 3i strengthens IP portfolio with India patent grant
    12th Jun 2026, 14:17 PM

    The patent subject area is ‘System for Monitoring and Integration of One or More Intelligent Conversational Agents’

    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.