Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 17 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 542752 | NSE: AFFLE

Affle India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 17, 2025, 10:55 am

Market Cap 21,537 Cr.
Current Price 1,533
High / Low 1,884/1,050
Stock P/E58.8
Book Value 192
Dividend Yield0.00 %
ROCE16.2 %
ROE15.0 %
Face Value 2.00
PEG Ratio2.97

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

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 26,902 Cr. 683 922/50615.4 2872.45 %26.2 %19.3 % 5.00
Sri Adhikari Brothers Television Network Ltd 13.1 Cr. 3.753.92/1.25 31.60.00 %%% 10.0
Shemaroo Entertainment Ltd 287 Cr. 105 215/88.4 1880.00 %0.10 %6.97 % 10.0
PVR Inox Ltd 9,355 Cr. 953 1,748/826 7270.00 %4.69 %0.71 % 10.0
Dish TV India Ltd 1,057 Cr. 5.74 18.4/4.97 15.20.00 %%% 1.00
Industry Average11,827.60 Cr547.2537.10240.130.41%11.80%10.50%6.33

All Competitor Stocks of Affle India Ltd

Quarterly Result

MetricSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Sales 275339315347355376356407431499506520543
Expenses 223272257280284296287328344402408415430
Operating Profit 5268586871806978879798104113
OPM % 19%20%18%20%20%21%19%19%20%19%19%20%21%
Other Income 1514297131618101010272529
Interest 2222333365544
Depreciation 81099131414141818201925
Profit before tax 57707664688070707383100107113
Tax % 16%11%10%14%13%14%11%6%9%8%13%19%19%
Net Profit 48626955596962666777878792
EPS in Rs 3.574.665.144.094.405.184.684.975.015.486.246.186.56

Last Updated: February 8, 2025, 11:27 am

Below is a detailed analysis of the quarterly data for Affle India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Sales, as of Sep 2024, the value is 543.00 Cr.. The value appears strong and on an upward trend. It has increased from 520.00 Cr. (Jun 2024) to 543.00 Cr., marking an increase of 23.00 Cr..
  • For Expenses, as of Sep 2024, the value is 430.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 415.00 Cr. (Jun 2024) to 430.00 Cr., marking an increase of 15.00 Cr..
  • For Operating Profit, as of Sep 2024, the value is 113.00 Cr.. The value appears strong and on an upward trend. It has increased from 104.00 Cr. (Jun 2024) to 113.00 Cr., marking an increase of 9.00 Cr..
  • For OPM %, as of Sep 2024, the value is 21.00%. The value appears strong and on an upward trend. It has increased from 20.00% (Jun 2024) to 21.00%, marking an increase of 1.00%.
  • For Other Income, as of Sep 2024, the value is 29.00 Cr.. The value appears strong and on an upward trend. It has increased from 25.00 Cr. (Jun 2024) to 29.00 Cr., marking an increase of 4.00 Cr..
  • For Interest, as of Sep 2024, the value is 4.00 Cr.. The value remains steady. There is no change compared to the previous period (Jun 2024) which recorded 4.00 Cr..
  • For Depreciation, as of Sep 2024, the value is 25.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 19.00 Cr. (Jun 2024) to 25.00 Cr., marking an increase of 6.00 Cr..
  • For Profit before tax, as of Sep 2024, the value is 113.00 Cr.. The value appears strong and on an upward trend. It has increased from 107.00 Cr. (Jun 2024) to 113.00 Cr., marking an increase of 6.00 Cr..
  • For Tax %, as of Sep 2024, the value is 19.00%. The value remains steady. There is no change compared to the previous period (Jun 2024) which recorded 19.00%.
  • For Net Profit, as of Sep 2024, the value is 92.00 Cr.. The value appears strong and on an upward trend. It has increased from 87.00 Cr. (Jun 2024) to 92.00 Cr., marking an increase of 5.00 Cr..
  • For EPS in Rs, as of Sep 2024, the value is 6.56. The value appears strong and on an upward trend. It has increased from 6.18 (Jun 2024) to 6.56, marking an increase of 0.38.

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: March 7, 2025, 9:22 pm

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 1672493345171,0821,4341,8432,170
Expenses 1221792463878691,1461,4831,723
Operating Profit 467088130213288360447
OPM % 27%28%26%25%20%20%20%21%
Other Income 00641725457102
Interest 11147111915
Depreciation 810132032497290
Profit before tax 376079148245282327444
Tax % 24%18%17%9%12%13%9%
Net Profit 284966135215245297366
EPS in Rs 2.294.025.1410.5716.0518.3621.2026.11
Dividend Payout % 0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)75.00%34.69%104.55%59.26%13.95%21.22%
Change in YoY Net Profit Growth (%)0.00%-40.31%69.85%-45.29%-45.31%7.27%

Affle India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2018-2019 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:49%
3 Years:53%
TTM:28%
Compounded Profit Growth
10 Years:%
5 Years:44%
3 Years:30%
TTM:35%
Stock Price CAGR
10 Years:%
5 Years:42%
3 Years:9%
1 Year:45%
Return on Equity
10 Years:%
5 Years:21%
3 Years:19%
Last Year:15%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:46 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 2424262627272828
Reserves 6482043331,1511,4382,4702,667
Borrowings 0968119149106183135
Other Liabilities 4677105275497437592502
Total Liabilities 761584027531,8242,0083,2733,332
Fixed Assets 27571633616997861,1441,280
CWIP 025404249980
Investments 0007613503737
Other Assets 49992342769481,1741,9932,014
Total Assets 761584027531,8242,0083,2733,332

Below is a detailed analysis of the balance sheet data for Affle India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, 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 Sep 2024, the value is ₹2,667.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,470.00 Cr. (Mar 2024) to ₹2,667.00 Cr., marking an increase of 197.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹135.00 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 ₹135.00 Cr., marking a decrease of 48.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹502.00 Cr.. The value appears to be improving (decreasing). It has decreased from 592.00 Cr. (Mar 2024) to ₹502.00 Cr., marking a decrease of 90.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹3,332.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,273.00 Cr. (Mar 2024) to ₹3,332.00 Cr., marking an increase of 59.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹1,280.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,144.00 Cr. (Mar 2024) to ₹1,280.00 Cr., marking an increase of 136.00 Cr..
  • For CWIP, as of Sep 2024, 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 Sep 2024, the value is ₹37.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 37.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹2,014.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,993.00 Cr. (Mar 2024) to ₹2,014.00 Cr., marking an increase of 21.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹3,332.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,273.00 Cr. (Mar 2024) to ₹3,332.00 Cr., marking an increase of 59.00 Cr..

Notably, the Reserves (2,667.00 Cr.) exceed the Borrowings (135.00 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

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +424872102206260262
Cash from Investing Activity +-29-50-162-175-554-186-572
Cash from Financing Activity +-4813953615-59783
Net Cash Flow9649-2026716473

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow46.0061.0020.0011.0064.00182.00177.00

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

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days36708176796263
Inventory Days
Days Payable
Cash Conversion Cycle36708176796263
Working Capital Days-35-91516-104240
ROCE %108%43%39%28%20%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters59.89%59.89%59.89%59.89%59.89%59.89%59.89%56.93%56.92%55.14%55.09%55.03%
FIIs15.40%14.69%14.24%12.66%11.43%9.97%9.66%14.35%14.79%15.30%15.55%16.49%
DIIs6.37%7.51%9.13%10.56%11.95%13.57%14.28%14.71%14.72%16.21%15.59%14.57%
Public18.33%17.85%16.69%16.83%16.68%16.52%16.12%13.95%13.50%13.33%13.70%13.80%
Others0.00%0.06%0.06%0.06%0.06%0.06%0.06%0.05%0.07%0.05%0.09%0.08%
No. of Shareholders3,66,1853,79,8063,63,2093,65,6033,64,6153,61,2003,52,8263,22,4993,08,4702,89,3622,83,4232,75,241

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential MidCap Fund1,056,6182.64113.93N/AN/AN/A
ICICI Prudential Multicap Fund1,014,3601.28109.37N/AN/AN/A
ICICI Prudential Technology Fund570,7010.5561.54570,7012025-04-160%
Aditya Birla Sun Life Equity Advantage Fund539,0391.1158.12539,0392025-04-150%
ICICI Prudential Balanced Advantage Fund460,6280.149.67460,6282025-04-140%
ICICI Prudential India Opportunities Fund417,3140.445417,3142025-04-120%
ICICI Prudential Bharat Consumption Fund382,1361.9341.2N/AN/AN/A
Sundaram Services Fund377,9551.4640.75377,9552025-04-150%
UTI Small Cap Fund376,1531.340.56376,1532025-04-120%
Franklin India Smaller Companies Fund303,7440.3432.75303,7442025-04-140%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 2.002.002.0010.0010.00
Basic EPS (Rs.) 21.9118.4316.1852.9626.13
Diluted EPS (Rs.) 21.9118.4316.1852.9626.13
Cash EPS (Rs.) 26.3222.2018.5860.6630.93
Book Value[Excl.RevalReserv]/Share (Rs.) 178.30110.1788.51140.8889.88
Book Value[Incl.RevalReserv]/Share (Rs.) 178.30110.1788.51140.8889.88
Revenue From Operations / Share (Rs.) 131.53107.6781.17202.69130.91
PBDIT / Share (Rs.) 29.7825.7621.3767.1436.86
PBIT / Share (Rs.) 24.6722.0518.9459.4431.63
PBT / Share (Rs.) 23.3221.1918.4158.0231.07
Net Profit / Share (Rs.) 21.2218.4916.1552.9625.70
NP After MI And SOA / Share (Rs.) 21.2218.3716.0552.8725.70
PBDIT Margin (%) 22.6323.9226.3233.1228.15
PBIT Margin (%) 18.7520.4723.3329.3224.16
PBT Margin (%) 17.7319.6822.6728.6223.73
Net Profit Margin (%) 16.1317.1619.8926.1319.62
NP After MI And SOA Margin (%) 16.1317.0519.7726.0819.62
Return on Networth / Equity (%) 11.9016.6918.1537.5728.59
Return on Capital Employeed (%) 13.0918.2718.0427.1129.60
Return On Assets (%) 9.0512.1611.7017.9116.30
Long Term Debt / Equity (X) 0.020.030.070.240.12
Total Debt / Equity (X) 0.070.070.120.320.27
Asset Turnover Ratio (%) 0.690.330.440.750.88
Current Ratio (X) 3.072.892.201.291.79
Quick Ratio (X) 3.072.892.201.291.79
Interest Coverage Ratio (X) 22.1130.0740.2447.1066.09
Interest Coverage Ratio (Post Tax) (X) 16.7522.5831.4138.1547.07
Enterprise Value (Cr.) 13512.8112594.5516322.5613970.122523.24
EV / Net Operating Revenue (X) 7.338.7815.0927.037.56
EV / EBITDA (X) 32.3936.7157.3181.6126.85
MarketCap / Net Operating Revenue (X) 7.919.1615.5126.937.75
Price / BV (X) 5.838.9714.2438.7911.28
Price / Net Operating Revenue (X) 7.919.1615.5126.937.75
EarningsYield 0.020.010.010.010.02

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 April 17, 2025 is: 1,381.85

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 April 17, 2025, Affle India Ltd is Overvalued by 9.86% compared to the current share price 1,533.00

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Affle India Ltd as of April 17, 2025 is: 1,655.80

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 April 17, 2025, Affle India Ltd is Undervalued by 8.01% compared to the current share price 1,533.00

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 19.82%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 36.29%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 8.43, which is a positive sign.
  3. The company has higher reserves (1,039.63 cr) compared to borrowings (96.13 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (159.00 cr) and profit (202.75 cr) over the years.
  1. 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: 7.87%)
      • 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: 7%)
      • 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: 58.8 (Industry average Stock P/E: 12.37)
      • 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

Affle (India) Ltd. is a Public Limited Listed company incorporated on 18/08/1994 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L65990DL1994PLC408172 and registration number is 80451. Currently Company is involved in the business activities of Other information technology and computer service activities n.e.c. Company's Total Operating Revenue is Rs. 565.99 Cr. and Equity Capital is Rs. 28.02 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Entertainment & MediaA47 Lower, Ground Floor, Hauz Khas, New Delhi Delhi 110016compliance@affle.com
https://www.affle.com
Management
NamePosition Held
Mr. BijynathNon Exe.Ind.Chairman
Mr. Anuj Khanna SohumManaging Director & CEO
Mr. Vipul KediaExecutive Director
Mr. Anuj KumarNon Executive Director
Mr. Lay See TanInd. Non-Executive Director
Mr. Sumit Mamak ChadhaInd. Non-Executive Director
Mr. Vivek Narayan GourInd. Non-Executive Director

FAQ

What is the intrinsic value of Affle India Ltd?

Affle India Ltd's intrinsic value (as of 17 April 2025) is ₹1381.85 — 9.86% lower the current market price of 1,533.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 21,537 Cr. market cap, FY2025-2026 high/low of ₹1,884/1,050, reserves of 2,667 Cr, and liabilities of 3,332 Cr.

What is the Market Cap of Affle India Ltd?

The Market Cap of Affle India Ltd is 21,537 Cr..

What is the current Stock Price of Affle India Ltd as on 17 April 2025?

The current stock price of Affle India Ltd as on 17 April 2025 is 1,533.

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 ₹1,884/1,050.

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

The Stock P/E of Affle India Ltd is 58.8.

What is the Book Value of Affle India Ltd?

The Book Value of Affle India Ltd is 192.

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 16.2 %.

What is the ROE of Affle India Ltd?

The ROE of Affle India Ltd is 15.0 %.

What is the Face Value of Affle India Ltd?

The Face Value of Affle India Ltd is 2.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Affle India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE