Affle 3i Limited
AFFLE · General/Diversified · NSE
₹1,447
Current Market Price
Fair Value (DCF)
₹780
Margin of Safety
-46.1%
Updated 22m ago
YieldIQ Score
58/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
51%
ROE
13.0%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.20 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.9%
Return on capital employed
EV / EBITDA
30.6×
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
0.70×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
37.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,447
Bear case
₹469.94
MoS -207.9%
Base case
₹780.43
MoS -85.4%
Bull case
₹1,021.59
MoS -41.6%
Ratio Trends
AFFLE · last 6 annual periods
ROE
13.0%
ROCE
18.9%
Operating Margin
—
Debt / Equity
0.03×
PE
683.7×
EV / EBITDA
40.7×
Historical Financials
AFFLE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹517 Cr | ₹398 Cr | ₹495 Cr | ₹566 Cr | ₹2265 Cr | +44.7% |
| EBITDA | — | ₹282 Cr | ₹337 Cr | ₹412 Cr | ₹574 Cr | +19.4% |
| EBIT | ₹152 Cr | ₹76.5 Cr | ₹90.2 Cr | ₹102 Cr | — | -9.4% |
| PAT | ₹135 Cr | ₹56.5 Cr | ₹66.9 Cr | ₹76.0 Cr | ₹382 Cr | +29.7% |
| EPS (diluted) | ₹52.96 | ₹4.26 | ₹5.02 | ₹5.60 | — | -43.0% |
| CFO | ₹102 Cr | ₹58.8 Cr | ₹59.3 Cr | ₹8.2 Cr | ₹426 Cr | +43.1% |
| CapEx | — | — | — | — | ₹-160 Cr | — |
| FCF | — | — | — | — | ₹266 Cr | +0.0% |
| Total Assets | — | ₹1827 Cr | ₹1105 Cr | ₹2027 Cr | ₹3622 Cr | +18.7% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹82.1 Cr | — |
| Shareholders' Equity | — | — | ₹909 Cr | ₹1731 Cr | ₹2946 Cr | +34.2% |
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 |
|---|---|---|---|---|---|
| SUNTV SUNTV | — | — | Pending | 14.6% | — |
| PFOCUS PFOCUS | — | — | Pending | -18.5% | — |
| TATACOMM TATACOMM | — | — | Pending | 60.7% | — |
| NAUKRI Info Edge (India) Limited | -71.6% | 56 | High Risk | 261.3% | — |
| BHARTIHEXA BHARTIHEXA | — | — | Pending | 25.2% | — |
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 1447.00 vs a model fair value of 780.43, a gap of -46.1%. Piotroski F-score: 7/9. Moat label: Moder...
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.