Affle India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 24, 2025, 1:04 am

Market Cap	26,737 Cr.
Current Price	1,903
High / Low	1,986/1,221
Stock P/E	70.0
Book Value	210
Dividend Yield	0.00 %
ROCE	16.8 %
ROE	14.0 %
Face Value	2.00
PEG Ratio	3.37

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Affle India Ltd

Competitors of Affle India Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Sun TV Network Ltd	23,668 Cr.	600	922/506	13.6	296	2.79 %	20.4 %	15.7 %	5.00
Sri Adhikari Brothers Television Network Ltd	13.1 Cr.	3.75	3.92/1.25		31.6	0.00 %	%	%	10.0
Shemaroo Entertainment Ltd	309 Cr.	113	215/88.4		173	0.00 %	9.32 %	16.5 %	10.0
PVR Inox Ltd	9,351 Cr.	952	1,748/826		718	0.00 %	2.86 %	3.89 %	10.0
Dish TV India Ltd	928 Cr.	5.04	16.6/4.70		17.6	0.00 %	%	%	1.00
Industry Average	12,198.60 Cr	596.13		41.80	241.03	0.47%	12.35%	12.52%	6.33

All Competitor Stocks of Affle India Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	315	347	355	376	356	407	431	499	506	520	543	602	602
Expenses	257	280	284	296	287	328	344	402	408	415	430	470	468
Operating Profit	58	68	71	80	69	78	87	97	98	104	113	131	134
OPM %	18%	20%	20%	21%	19%	19%	20%	19%	19%	20%	21%	22%	22%
Other Income	29	7	13	16	18	10	10	10	27	25	29	21	19
Interest	2	2	3	3	3	3	6	5	5	4	4	3	2
Depreciation	9	9	13	14	14	14	18	18	20	19	25	26	27
Profit before tax	76	64	68	80	70	70	73	83	100	107	113	124	124
Tax %	10%	14%	13%	14%	11%	6%	9%	8%	13%	19%	19%	19%	17%
Net Profit	69	55	59	69	62	66	67	77	87	87	92	100	103
EPS in Rs	5.14	4.09	4.40	5.18	4.68	4.97	5.01	5.48	6.24	6.18	6.56	7.13	7.34

Last Updated: May 31, 2025, 9:55 am

Below is a detailed analysis of the quarterly data for Affle India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 602.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 602.00 Cr..
For Expenses, as of Mar 2025, the value is 468.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 470.00 Cr. (Dec 2024) to 468.00 Cr., marking a decrease of 2.00 Cr..
For Operating Profit, as of Mar 2025, the value is 134.00 Cr.. The value appears strong and on an upward trend. It has increased from 131.00 Cr. (Dec 2024) to 134.00 Cr., marking an increase of 3.00 Cr..
For OPM %, as of Mar 2025, the value is 22.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 22.00%.
For Other Income, as of Mar 2025, the value is 19.00 Cr.. The value appears to be declining and may need further review. It has decreased from 21.00 Cr. (Dec 2024) to 19.00 Cr., marking a decrease of 2.00 Cr..
For Interest, as of Mar 2025, the value is 2.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 3.00 Cr. (Dec 2024) to 2.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 27.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 26.00 Cr. (Dec 2024) to 27.00 Cr., marking an increase of 1.00 Cr..
For Profit before tax, as of Mar 2025, the value is 124.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 124.00 Cr..
For Tax %, as of Mar 2025, the value is 17.00%. The value appears to be improving (decreasing) as expected. It has decreased from 19.00% (Dec 2024) to 17.00%, marking a decrease of 2.00%.
For Net Profit, as of Mar 2025, the value is 103.00 Cr.. The value appears strong and on an upward trend. It has increased from 100.00 Cr. (Dec 2024) to 103.00 Cr., marking an increase of 3.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 7.34. The value appears strong and on an upward trend. It has increased from 7.13 (Dec 2024) to 7.34, marking an increase of 0.21.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 7:22 am

Metric	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	167	249	334	517	1,082	1,434	1,843	2,266
Expenses	122	179	246	387	869	1,146	1,483	1,783
Operating Profit	46	70	88	130	213	288	360	483
OPM %	27%	28%	26%	25%	20%	20%	20%	21%
Other Income	0	0	6	41	72	54	57	94
Interest	1	1	1	4	7	11	19	13
Depreciation	8	10	13	20	32	49	72	97
Profit before tax	37	60	79	148	245	282	327	468
Tax %	24%	18%	17%	9%	12%	13%	9%	18%
Net Profit	28	49	66	135	215	245	297	382
EPS in Rs	2.29	4.02	5.14	10.57	16.05	18.36	21.20	27.18
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	75.00%	34.69%	104.55%	59.26%	13.95%	21.22%	28.62%
Change in YoY Net Profit Growth (%)	0.00%	-40.31%	69.85%	-45.29%	-45.31%	7.27%	7.40%

Affle India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	47%
3 Years:	28%
TTM:	23%

Compounded Profit Growth
10 Years:	%
5 Years:	42%
3 Years:	21%
TTM:	28%

Stock Price CAGR
10 Years:	%
5 Years:	44%
3 Years:	23%
1 Year:	44%

Return on Equity
10 Years:	%
5 Years:	18%
3 Years:	15%
Last Year:	14%

Last Updated: Unknown

Balance Sheet

Last Updated: May 13, 2025, 3:56 pm

Month	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	24	24	26	26	27	27	28	28
Reserves	6	48	204	333	1,151	1,438	2,470	2,918
Borrowings	0	9	68	119	149	106	183	82
Other Liabilities	46	77	105	275	497	437	592	593
Total Liabilities	76	158	402	753	1,824	2,008	3,273	3,622
Fixed Assets	27	57	163	361	699	786	1,144	1,332
CWIP	0	2	5	40	42	49	98	0
Investments	0	0	0	76	135	0	37	63
Other Assets	49	99	234	276	948	1,174	1,993	2,226
Total Assets	76	158	402	753	1,824	2,008	3,273	3,622

Below is a detailed analysis of the balance sheet data for Affle India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 28.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 28.00 Cr..
For Reserves, as of Mar 2025, the value is 2,918.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,470.00 Cr. (Mar 2024) to 2,918.00 Cr., marking an increase of 448.00 Cr..
For Borrowings, as of Mar 2025, the value is 82.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 183.00 Cr. (Mar 2024) to 82.00 Cr., marking a decrease of 101.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 593.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 592.00 Cr. (Mar 2024) to 593.00 Cr., marking an increase of 1.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 3,622.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,273.00 Cr. (Mar 2024) to 3,622.00 Cr., marking an increase of 349.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 1,332.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,144.00 Cr. (Mar 2024) to 1,332.00 Cr., marking an increase of 188.00 Cr..
For CWIP, as of Mar 2025, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 98.00 Cr. (Mar 2024) to 0.00 Cr., marking a decrease of 98.00 Cr..
For Investments, as of Mar 2025, the value is 63.00 Cr.. The value appears strong and on an upward trend. It has increased from 37.00 Cr. (Mar 2024) to 63.00 Cr., marking an increase of 26.00 Cr..
For Other Assets, as of Mar 2025, the value is 2,226.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,993.00 Cr. (Mar 2024) to 2,226.00 Cr., marking an increase of 233.00 Cr..
For Total Assets, as of Mar 2025, the value is 3,622.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,273.00 Cr. (Mar 2024) to 3,622.00 Cr., marking an increase of 349.00 Cr..

Notably, the Reserves (2,918.00 Cr.) exceed the Borrowings (82.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	42	48	72	102	206	260	262	426
Cash from Investing Activity +	-29	-50	-162	-175	-554	-186	-572	-114
Cash from Financing Activity +	-4	8	139	53	615	-59	783	-92
Net Cash Flow	9	6	49	-20	267	16	473	220

Free Cash Flow

Month	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	46.00	61.00	20.00	11.00	64.00	182.00	177.00	401.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	36	70	81	76	79	62	63
Inventory Days
Days Payable
Cash Conversion Cycle	36	70	81	76	79	62	63
Working Capital Days	-35	-9	15	16	-10	42	40
ROCE %		108%	43%	39%	28%	20%	16%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	59.89%	59.89%	59.89%	59.89%	59.89%	59.89%	59.89%	56.93%	56.92%	55.14%	55.09%	55.03%
FIIs	15.40%	14.69%	14.24%	12.66%	11.43%	9.97%	9.66%	14.35%	14.79%	15.30%	15.55%	16.49%
DIIs	6.37%	7.51%	9.13%	10.56%	11.95%	13.57%	14.28%	14.71%	14.72%	16.21%	15.59%	14.57%
Public	18.33%	17.85%	16.69%	16.83%	16.68%	16.52%	16.12%	13.95%	13.50%	13.33%	13.70%	13.80%
Others	0.00%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.05%	0.07%	0.05%	0.09%	0.08%
No. of Shareholders	3,66,185	3,79,806	3,63,209	3,65,603	3,64,615	3,61,200	3,52,826	3,22,499	3,08,470	2,89,362	2,83,423	2,75,241

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
ICICI Prudential MidCap Fund	1,056,618	2.64	113.93	1,056,618	2025-04-22 17:25:43	0%
ICICI Prudential Multicap Fund	1,014,360	1.28	109.37	1,014,360	2025-04-22 17:25:43	0%
ICICI Prudential Technology Fund	570,701	0.55	61.54	570,701	2025-04-22 17:25:43	0%
Aditya Birla Sun Life Equity Advantage Fund	539,039	1.11	58.12	539,039	2025-04-22 17:25:43	0%
ICICI Prudential Balanced Advantage Fund	460,628	0.1	49.67	460,628	2025-04-22 17:25:43	0%
ICICI Prudential India Opportunities Fund	417,314	0.4	45	417,314	2025-04-22 17:25:43	0%
ICICI Prudential Bharat Consumption Fund	382,136	1.93	41.2	382,136	2025-04-22 17:25:43	0%
Sundaram Services Fund	377,955	1.46	40.75	377,955	2025-04-22 17:25:43	0%
UTI Small Cap Fund	376,153	1.3	40.56	376,153	2025-04-22 17:25:43	0%
Franklin India Smaller Companies Fund	303,744	0.34	32.75	303,744	2025-04-22 02:06:43	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	2.00	2.00	2.00	10.00	10.00
Basic EPS (Rs.)	21.91	18.43	16.18	52.96	26.13
Diluted EPS (Rs.)	21.91	18.43	16.18	52.96	26.13
Cash EPS (Rs.)	26.32	22.20	18.58	60.66	30.93
Book Value[Excl.RevalReserv]/Share (Rs.)	178.30	110.17	88.51	140.88	89.88
Book Value[Incl.RevalReserv]/Share (Rs.)	178.30	110.17	88.51	140.88	89.88
Revenue From Operations / Share (Rs.)	131.53	107.67	81.17	202.69	130.91
PBDIT / Share (Rs.)	29.78	25.76	21.37	67.14	36.86
PBIT / Share (Rs.)	24.67	22.05	18.94	59.44	31.63
PBT / Share (Rs.)	23.32	21.19	18.41	58.02	31.07
Net Profit / Share (Rs.)	21.22	18.49	16.15	52.96	25.70
NP After MI And SOA / Share (Rs.)	21.22	18.37	16.05	52.87	25.70
PBDIT Margin (%)	22.63	23.92	26.32	33.12	28.15
PBIT Margin (%)	18.75	20.47	23.33	29.32	24.16
PBT Margin (%)	17.73	19.68	22.67	28.62	23.73
Net Profit Margin (%)	16.13	17.16	19.89	26.13	19.62
NP After MI And SOA Margin (%)	16.13	17.05	19.77	26.08	19.62
Return on Networth / Equity (%)	11.90	16.69	18.15	37.57	28.59
Return on Capital Employeed (%)	13.09	18.27	18.04	27.11	29.60
Return On Assets (%)	9.05	12.16	11.70	17.91	16.30
Long Term Debt / Equity (X)	0.02	0.03	0.07	0.24	0.12
Total Debt / Equity (X)	0.07	0.07	0.12	0.32	0.27
Asset Turnover Ratio (%)	0.69	0.33	0.44	0.75	0.88
Current Ratio (X)	3.07	2.89	2.20	1.29	1.79
Quick Ratio (X)	3.07	2.89	2.20	1.29	1.79
Interest Coverage Ratio (X)	22.11	30.07	40.24	47.10	66.09
Interest Coverage Ratio (Post Tax) (X)	16.75	22.58	31.41	38.15	47.07
Enterprise Value (Cr.)	13512.81	12594.55	16322.56	13970.12	2523.24
EV / Net Operating Revenue (X)	7.33	8.78	15.09	27.03	7.56
EV / EBITDA (X)	32.39	36.71	57.31	81.61	26.85
MarketCap / Net Operating Revenue (X)	7.91	9.16	15.51	26.93	7.75
Price / BV (X)	5.83	8.97	14.24	38.79	11.28
Price / Net Operating Revenue (X)	7.91	9.16	15.51	26.93	7.75
EarningsYield	0.02	0.01	0.01	0.01	0.02

After reviewing the key financial ratios for Affle India Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
For Basic EPS (Rs.), as of Mar 24, the value is 21.91. This value is within the healthy range. It has increased from 18.43 (Mar 23) to 21.91, marking an increase of 3.48.
For Diluted EPS (Rs.), as of Mar 24, the value is 21.91. This value is within the healthy range. It has increased from 18.43 (Mar 23) to 21.91, marking an increase of 3.48.
For Cash EPS (Rs.), as of Mar 24, the value is 26.32. This value is within the healthy range. It has increased from 22.20 (Mar 23) to 26.32, marking an increase of 4.12.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 178.30. It has increased from 110.17 (Mar 23) to 178.30, marking an increase of 68.13.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 178.30. It has increased from 110.17 (Mar 23) to 178.30, marking an increase of 68.13.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 131.53. It has increased from 107.67 (Mar 23) to 131.53, marking an increase of 23.86.
For PBDIT / Share (Rs.), as of Mar 24, the value is 29.78. This value is within the healthy range. It has increased from 25.76 (Mar 23) to 29.78, marking an increase of 4.02.
For PBIT / Share (Rs.), as of Mar 24, the value is 24.67. This value is within the healthy range. It has increased from 22.05 (Mar 23) to 24.67, marking an increase of 2.62.
For PBT / Share (Rs.), as of Mar 24, the value is 23.32. This value is within the healthy range. It has increased from 21.19 (Mar 23) to 23.32, marking an increase of 2.13.
For Net Profit / Share (Rs.), as of Mar 24, the value is 21.22. This value is within the healthy range. It has increased from 18.49 (Mar 23) to 21.22, marking an increase of 2.73.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 21.22. This value is within the healthy range. It has increased from 18.37 (Mar 23) to 21.22, marking an increase of 2.85.
For PBDIT Margin (%), as of Mar 24, the value is 22.63. This value is within the healthy range. It has decreased from 23.92 (Mar 23) to 22.63, marking a decrease of 1.29.
For PBIT Margin (%), as of Mar 24, the value is 18.75. This value is within the healthy range. It has decreased from 20.47 (Mar 23) to 18.75, marking a decrease of 1.72.
For PBT Margin (%), as of Mar 24, the value is 17.73. This value is within the healthy range. It has decreased from 19.68 (Mar 23) to 17.73, marking a decrease of 1.95.
For Net Profit Margin (%), as of Mar 24, the value is 16.13. This value exceeds the healthy maximum of 10. It has decreased from 17.16 (Mar 23) to 16.13, marking a decrease of 1.03.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 16.13. This value is within the healthy range. It has decreased from 17.05 (Mar 23) to 16.13, marking a decrease of 0.92.
For Return on Networth / Equity (%), as of Mar 24, the value is 11.90. This value is below the healthy minimum of 15. It has decreased from 16.69 (Mar 23) to 11.90, marking a decrease of 4.79.
For Return on Capital Employeed (%), as of Mar 24, the value is 13.09. This value is within the healthy range. It has decreased from 18.27 (Mar 23) to 13.09, marking a decrease of 5.18.
For Return On Assets (%), as of Mar 24, the value is 9.05. This value is within the healthy range. It has decreased from 12.16 (Mar 23) to 9.05, marking a decrease of 3.11.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.02. This value is below the healthy minimum of 0.2. It has decreased from 0.03 (Mar 23) to 0.02, marking a decrease of 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.07. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 0.07.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.69. It has increased from 0.33 (Mar 23) to 0.69, marking an increase of 0.36.
For Current Ratio (X), as of Mar 24, the value is 3.07. This value exceeds the healthy maximum of 3. It has increased from 2.89 (Mar 23) to 3.07, marking an increase of 0.18.
For Quick Ratio (X), as of Mar 24, the value is 3.07. This value exceeds the healthy maximum of 2. It has increased from 2.89 (Mar 23) to 3.07, marking an increase of 0.18.
For Interest Coverage Ratio (X), as of Mar 24, the value is 22.11. This value is within the healthy range. It has decreased from 30.07 (Mar 23) to 22.11, marking a decrease of 7.96.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 16.75. This value is within the healthy range. It has decreased from 22.58 (Mar 23) to 16.75, marking a decrease of 5.83.
For Enterprise Value (Cr.), as of Mar 24, the value is 13,512.81. It has increased from 12,594.55 (Mar 23) to 13,512.81, marking an increase of 918.26.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 7.33. This value exceeds the healthy maximum of 3. It has decreased from 8.78 (Mar 23) to 7.33, marking a decrease of 1.45.
For EV / EBITDA (X), as of Mar 24, the value is 32.39. This value exceeds the healthy maximum of 15. It has decreased from 36.71 (Mar 23) to 32.39, marking a decrease of 4.32.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 7.91. This value exceeds the healthy maximum of 3. It has decreased from 9.16 (Mar 23) to 7.91, marking a decrease of 1.25.
For Price / BV (X), as of Mar 24, the value is 5.83. This value exceeds the healthy maximum of 3. It has decreased from 8.97 (Mar 23) to 5.83, marking a decrease of 3.14.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 7.91. This value exceeds the healthy maximum of 3. It has decreased from 9.16 (Mar 23) to 7.91, marking a decrease of 1.25.
For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has increased from 0.01 (Mar 23) to 0.02, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Affle India Ltd as of June 24, 2025 is: 1,679.33

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 24, 2025, Affle India Ltd is Overvalued by 11.75% compared to the current share price 1,903.00

Intrinsic Value of Affle India Ltd as of June 24, 2025 is: 2,028.48

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 24, 2025, Affle India Ltd is Undervalued by 6.59% compared to the current share price 1,903.00

Last 5 Year EPS CAGR: 20.79%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 36.29%, which is a positive sign. The stock has a low average Working Capital Days of 8.43, which is a positive sign. The company has higher reserves (1,071.00 cr) compared to borrowings (89.50 cr), indicating strong financial stability. The company has shown consistent growth in sales (159.00 cr) and profit (205.75 cr) over the years.	The stock has a high average Cash Conversion Cycle of 66.71, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Affle India Ltd:
1. Net Profit Margin: 16.13%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 13.09% (Industry Average ROCE: 12.35%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 11.9% (Industry Average ROE: 12.52%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 16.75
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 3.07
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 70 (Industry average Stock P/E: 41.8)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.07
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

No data availabale for About the Company

INDUSTRY	ADDRESS	CONTACT
Industry not found	Address not found	Contact not found

Management Data not Available

FAQ

What is the intrinsic value of Affle India Ltd?

Affle India Ltd's intrinsic value (as of 23 June 2025) is ₹1679.33 — 11.75% lower the current market price of 1,903.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 26,737 Cr. market cap, FY2025-2026 high/low of ₹1,986/1,221, reserves of 2,918 Cr, and liabilities of 3,622 Cr.

What is the Market Cap of Affle India Ltd?

The Market Cap of Affle India Ltd is 26,737 Cr..

What is the current Stock Price of Affle India Ltd as on 23 June 2025?

The current stock price of Affle India Ltd as on 23 June 2025 is 1,903.

What is the High / Low of Affle India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Affle India Ltd stocks is ₹1,986/1,221.

What is the Stock P/E of Affle India Ltd?

The Stock P/E of Affle India Ltd is 70.0.

What is the Book Value of Affle India Ltd?

The Book Value of Affle India Ltd is 210.

What is the Dividend Yield of Affle India Ltd?

The Dividend Yield of Affle India Ltd is 0.00 %.

What is the ROCE of Affle India Ltd?

The ROCE of Affle India Ltd is 16.8 %.

What is the ROE of Affle India Ltd?

The ROE of Affle India Ltd is 14.0 %.

What is the Face Value of Affle India Ltd?

The Face Value of Affle India Ltd is 2.00.