Affle 3i Limited
AFFLE · General/Diversified · NSE
₹1,437
Current Market Price
Fair Value (DCF)
₹655
Discount to FV
-54.4%
Updated 6h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
63%
ROE
12.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹20,216 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.8%
Return on capital employed
EV / EBITDA
30.7×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
51.1×
EBIT covers interest
Current Ratio
3.46×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.3%
3-year revenue growth
Revenue CAGR (5Y)
18.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,437.4
Bear case
Discount -261.3%
Base case
Discount -119.5%
Bull case
Discount -68.7%
Ratio Trends
AFFLE · last 7 annual periods
ROE
12.5%
ROCE
18.8%
Operating Margin
—
Debt / Equity
0.00×
PE
56.8×
EV / EBITDA
41.0×
Historical Financials
AFFLE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1082 Cr | ₹1433 Cr | ₹1842 Cr | ₹2266 Cr | ₹2709 Cr | +25.8% |
| EBITDA | ₹282 Cr | ₹337 Cr | ₹412 Cr | ₹577 Cr | ₹688 Cr | +25.0% |
| EBIT | ₹252 Cr | ₹294 Cr | ₹346 Cr | — | — | +8.2% |
| PAT | ₹214 Cr | ₹245 Cr | ₹297 Cr | ₹382 Cr | ₹455 Cr | +20.8% |
| EPS (diluted) | ₹16.18 | ₹18.43 | ₹21.91 | — | — | +7.9% |
| CFO | ₹206 Cr | ₹260 Cr | ₹262 Cr | ₹426 Cr | ₹502 Cr | +25.0% |
| CapEx | ₹-72.5 Cr | ₹-92.2 Cr | ₹-116 Cr | ₹-160 Cr | ₹-211 Cr | — |
| FCF | ₹133 Cr | ₹168 Cr | ₹147 Cr | ₹266 Cr | ₹291 Cr | +21.5% |
| Total Assets | ₹1827 Cr | ₹2011 Cr | ₹3283 Cr | ₹3622 Cr | ₹4421 Cr | +24.7% |
| Total Debt | ₹149 Cr | ₹106 Cr | ₹183 Cr | ₹82.1 Cr | ₹14.8 Cr | -43.8% |
| Shareholders' Equity | ₹1178 Cr | ₹1465 Cr | ₹2498 Cr | ₹2946 Cr | ₹3652 Cr | +32.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AFFLE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TATACOMM Tata Communications Limited | -28.3% | 46 | Above Fair Value | 29.1% | — |
 NAUKRI Info Edge (India) Limited | -59.4% | 40 | High Risk | 3.8% | — |
 BHARTIHEXA Bharti Hexacom Limited | -70.8% | 40 | Data Limited | 24.2% | — |
 INDUSTOWER Indus Towers Limited | +5.0% | 55 | Near Fair Value | 18.0% | 15.4× |
 IDEA Vodafone Idea Limited | +200.0% | 40 | Below Fair Value | -96.6% | 2.7× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AFFLE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Affle 3i Limited (AFFLE.NS) trades at 1437.40 vs a model fair value of 654.97, a gap of -54.4%. Piotroski F-score: 5/9. Moat label: Narro...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AFFLE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AFFLE →
Compare
Head-to-head with peers
Compare AFFLE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AFFLENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.