āagman

Not investment advice. Data and computed figures, for information only.

Affle 3i Ltd

NSE: AFFLE
₹1,428.50
−₹5.60 (−0.39%)
NSE · 15 Oct 2026, close
NSE
As of 31 Mar 2026
Market Cap
₹19,975 Cr
CMP
₹1,428.50
52-wk High / Low
₹1,979 / 1,251
P/E
41.8
P/B
5.5
Book Value
₹259.0
Div Yield
0.00%
ROCE
17.0%
ROE
13.8%
Face Value
₹2
D/E
0.00

Price−27.4% over 1Y

āagman read

Computed by āagman
Derived from 9 years and 14 quarters of filings. Not reported by the company.
As of 15 Oct 2026
How we compute these
Piotroski F-Score
6
/ 9
6 of 9 F-score tests passed
Graham Number
₹434
√(22.5 × EPS × book value per share)
ROIC
10.8%
vs 13.5% sector median
Cash flow to profit
1.10
CFO / PAT
Above 1.0 = operating cash flow exceeded reported profit
Margin change
−5
bps OPM YoY
Operating margin vs the same quarter last year
Sustainable growth
13.8%
ROE × earnings retention ratio
ROE stability
2.5
pp σ
Standard deviation of ROE across periods. Lower = more stable
Holder deltas
QoQ
pp
Prom −0.05FII −2.06DII +1.26
Latest quarter vs the previous one
Cash-accrual divergence
−1.2%
of assets
Low = accruals track cash flow
Strengths
+FII holding rose by 3.2pp over the last year
Watch-outs
−Latest ROCE of 17% trails the sector median of 22%
−Price trades below its 200-day moving average (0.9x)
−Promoter holding fell by 5.0pp over the last year

Peer comparison

Peers
NameP/EMar Cap ₹ CrROCE %ROE %

Quarterly results

Consolidated basis (as filed) · ₹ Cr · 13 quarters
As of 30 Jun 2026
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales407431499506520543602602621647717724747
Expenses328344402408415430470468481501554563580
Operating Profit78879798104113131134140146163161168
OPM %19.2%20.2%19.4%19.4%20.0%20.8%21.8%22.3%22.5%22.6%22.7%22.2%22.5%
Other Income10101027252921191722182125
Interest3655443221111
Depreciation14181820192526272632333334
Profit before tax707383100107113124124129135146148158
Net Profit666777878792100103106111119120128
EPS (₹)4.975.015.486.246.186.567.137.347.507.868.488.499.12

Profit & Loss

As of 30 Jun 2026
Consolidated · ₹ Cr · 9 years + TTM
Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales1672493345171,0821,4341,8432,2662,7092,836
Expenses1221792463878691,1461,4831,7832,0992,198
Operating Profit467088130213288360483610638
OPM %27.5%28.1%26.3%25.1%19.7%20.1%19.5%21.3%22.5%22.5%
Other Income00642725457947886
Interest1114711191354
Depreciation810132032497297124133
Profit before tax376079148245282327468559587
Net Profit284966135215245297382455478
EPS (₹)2.294.025.1410.5716.0518.3621.2027.1832.3133.95

Balance Sheet

As of 30 Jun 2026
Consolidated · ₹ Cr
Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Jun 2026
Equity Capital242426262727282828—
Reserves6482043331,1511,4382,4702,9183,624—
Borrowings09681191491061838215—
Other Liabilities4677105275497437592583744—
Total Liabilities761584027531,8242,0083,2733,6124,411—
Fixed Assets27571633616997861,1441,2211,394—
CWIP02540424998111131—
Investments0007613503763114—
Other Assets49992342769481,1741,9932,2162,773—
Total Assets761584027531,8242,0083,2733,6124,411—

Cash Flows

As of 31 Mar 2026
Consolidated · ₹ Cr
Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity424872102206260262426502
Cash from Investing Activity−29−50−162−175−554−186−572−92−299
Cash from Financing Activity−4813953615−59783−92−43
Net Cash Flow9649−2026716473242160

Ratios

As of 31 Mar 2026
9 periods
Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
ROCE %—108.043.039.028.020.016.017.017.0
ROE %————————13.8
EPS (₹)2.294.025.1410.5716.0518.3621.2027.1832.31
Book Value (₹)————————259.0
Face Value (₹)————————2
P/E————————41.8
Div Yield %————————0.00
NPM %16.819.719.424.218.616.515.616.216.3
OPM %27.028.026.025.020.020.020.021.023.0
D/E0.000.130.300.330.130.070.070.030.00
P/B————————5.5

Growth

As of 11 Oct 2026
Compounded sales growth
5 years+39.0%
3 years+24.0%
TTM+20.0%
Compounded profit growth
5 years+28.0%
3 years+23.0%
TTM+19.0%
Stock price CAGR
5 years+4.0%
3 years+9.0%
Last year−28.0%
Return on equity
5 years16.0%
3 years14.0%
Last year14.0%

Shareholding pattern

As of 30 Sep 2025
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters68.38%68.38%68.38%62.60%59.89%59.89%56.92%55.02%54.92%54.87%
FIIs7.54%7.54%7.54%17.28%15.40%11.43%14.79%16.09%16.66%14.60%
DIIs11.40%11.40%11.40%6.93%6.37%11.95%14.72%15.31%17.90%19.16%
Government——————————
Public12.69%12.69%12.69%13.19%18.33%16.68%13.50%13.47%10.40%11.21%
No. of shareholders27,55127,55127,55188,4163,66,1853,64,6153,08,4702,76,0422,40,7752,46,883
Change since Jun 2023 (pp)
Promoters −13.51FIIs +7.06DIIs +7.76Public −1.48

Documents

As of 11 Oct 2026
Announcements
Closure of Trading WindowAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationAnnouncement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of AssociationShareholder Meeting / Postal Ballot-Scrutinizer''s ReportShareholder Meeting / Postal Ballot-Outcome of AGM
Annual reports
Annual Report 2026Annual Report 2025Annual Report 2024Annual Report 2023Annual Report 2022
Concalls
Aug 2026TranscriptAug 2026PPTAug 2026RecordingMay 2026TranscriptMay 2026PPTMay 2026RecordingFeb 2026TranscriptFeb 2026PPTFeb 2026RecordingNov 2025TranscriptNov 2025TranscriptNov 2025PPTNov 2025Recording

Corporate actions

As of 7 Oct 2021
7 Oct 2021SPLIT Face Value Split (Sub-Division) - From Rs 10/- Per Share To Rs 2/- Per Share10 : 2
Fundamentals from a third-party compiler of exchange filings; prices from the exchanges. Not investment advice.© 2026 āagman