Affle 3i Ltd

NSE: AFFLE BSE: 542752

₹1428.50

-5.60 (0.39%)

Fri, 23 Oct 2026, 11:17 pm

MTF 5xInvest in Affle 3i Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)20203.51

PE Ratio42.19

Dividend0

Technology Services

Packaged Software

24.5K

Affle 3i Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-20.00K	-270.00K	-4.38M	-14.35M	-11.99M	-8.11M	-14.15M	-35.96M	-67.09M	-110.48M	-186.31M	-125.33M
Pretax equity in earnings	0	0	0	0	0	0	0	0	—	—	0	0
Equity in earnings	0	0	0	0	0	0	0	0	-4.85M	-7.11M	0	0
Total assets	142.33M	291.18M	547.76M	496.77M	760.79M	1.58B	4.02B	7.53B	18.27B	20.11B	32.83B	36.22B
Total current assets	128.73M	269.97M	378.30M	324.42M	474.69M	990.64M	2.32B	2.51B	9.43B	11.64B	19.74B	21.76B
Cash and short term investments	14.64M	19.18M	78.69M	87.47M	189.19M	304.91M	1.26B	632.45M	6.05B	6.46B	12.37B	13.92B
Cash & equivalents	7.69M	15.93M	78.69M	57.89M	146.36M	206.08M	695.90M	491.49M	3.16B	3.32B	8.05B	10.47B
Short term investments	6.95M	3.25M	0	29.58M	42.83M	98.83M	568.81M	140.96M	2.88B	3.14B	4.31B	3.44B
Total receivables, net	113.85M	237.95M	225.64M	174.61M	246.04M	641.58M	992.48M	1.78B	3.12B	3.55B	5.36B	5.63B
Accounts receivable - trade, net	98.14M	230.03M	223.50M	174.15M	245.24M	610.70M	943.10M	1.61B	3.11B	3.49B	5.23B	5.52B
Other receivables	15.71M	7.92M	2.14M	460.00K	800.00K	30.88M	49.38M	172.62M	12.69M	58.59M	132.64M	113.50M
Total inventory	0	0	0	0	0	0	0	0	0	0	0	0
Other current assets, total	30.00K	12.53M	39.15M	22.82M	39.02M	40.20M	48.33M	76.67M	215.12M	1.59B	1.81B	2.10B
Total non-current assets	13.60M	21.21M	169.46M	172.35M	286.10M	592.02M	1.70B	5.02B	8.84B	8.47B	13.09B	14.46B
Long term investments	6.95M	0	0	200.00K	260.00K	990.00K	3.60M	999.57M	1.35B	5.99M	383.23M	638.57M
Note receivable - long term	120.00K	—	—	—	—	730.00K	3.34M	3.34M	—	5.73M	0	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	1.35B	0	0	0
Other investments	6.83M	0	0	200.00K	260.00K	260.00K	260.00K	996.23M	260.00K	260.00K	383.23M	638.57M
Net property/plant/equipment	800.00K	1.30M	6.74M	3.63M	4.49M	7.49M	46.72M	32.41M	26.29M	55.28M	99.62M	82.36M
Gross property/plant/equipment	5.61M	7.00M	11.27M	7.13M	8.58M	15.47M	60.54M	52.93M	56.28M	103.80M	166.32M	163.11M
Deferred tax assets	0	5.14M	19.48M	18.96M	4.94M	—	—	—	28.51M	27.73M	121.17M	144.40M
Net intangible assets	0	5.05M	132.05M	142.44M	270.15M	583.44M	1.63B	3.98B	7.39B	8.29B	12.33B	13.24B
Goodwill, net	0	0	59.24M	59.24M	59.24M	325.29M	1.11B	3.15B	6.16B	6.64B	9.83B	10.08B
Other intangibles, net	0	5.05M	72.81M	83.20M	210.91M	258.15M	522.25M	827.98M	1.23B	1.65B	2.50B	3.16B
Other long term assets, total	5.85M	1.60M	9.44M	6.31M	5.83M	70.00K	19.14M	9.58M	49.82M	90.93M	143.41M	348.98M
Short term debt	0	0	36.83M	65.17M	0	20.75M	374.33M	286.64M	595.14M	517.14M	1.06B	693.20M
Current portion of LT debt and capital leases	0	0	36.83M	36.83M	0	0	17.09M	11.42M	2.05M	6.99M	9.93M	27.65M
Short term debt excl. current portion of LT debt	0	0	0	28.34M	0	20.75M	357.24M	275.22M	593.09M	510.15M	1.05B	665.55M
Accounts payable	69.12M	168.49M	225.76M	160.08M	270.30M	517.11M	750.18M	1.26B	2.56B	2.52B	3.83B	4.08B
Income tax payable	—	—	8.71M	9.88M	43.83M	—	36.26M	25.51M	69.00M	67.38M	166.14M	509.97M
Long term debt	0	0	40.40M	5.26M	0	69.17M	300.68M	900.68M	891.26M	539.12M	764.78M	127.75M
Long term debt excl. lease liabilities	0	0	40.40M	5.26M	0	69.17M	300.68M	900.68M	891.26M	539.12M	764.78M	127.75M
Total equity	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.79B	14.67B	24.98B	29.46B
Shareholders' equity	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.78B	14.65B	24.98B	29.46B
Common equity, total	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.78B	14.65B	24.98B	29.46B
Other common equity	0	0	1.64M	5.07M	42.60M	31.31M	84.88M	31.21M	178.82M	787.79M	908.71M	1.30B
Total debt	0	0	77.23M	70.43M	0	89.92M	675.01M	1.19B	1.49B	1.06B	1.83B	820.95M
Net debt	-14.64M	-19.18M	-1.46M	-17.04M	-189.19M	-214.99M	-589.70M	554.87M	-4.56B	-5.40B	-10.54B	-13.10B
Change in accounts receivable	-52.94M	-131.77M	50.74M	14.60M	-44.93M	-323.28M	-290.03M	-309.87M	-1.29B	-421.49M	-1.30B	-343.65M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	21.20M	129.26M	-10.12M	-63.77M	111.14M	245.89M	238.42M	404.34M	1.37B	-3.14M	837.72M	259.37M
Change in other assets/liabilities	3.10M	-22.81M	-95.71M	55.26M	-50.95M	-60.43M	-83.79M	-268.81M	-177.44M	-46.21M	-257.58M	190.13M
Sale of fixed assets & businesses	0	0	20.00K	1.53M	40.00K	20.00K	40.00K	0	0	0	130.00K	190.00K
Purchase/sale of investments, net	2.90M	10.54M	8.23M	-29.78M	-13.31M	-293.70M	-469.98M	-4.42M	-2.96B	-230.95M	-1.49B	770.34M
Sale/maturity of investments	6.15M	10.54M	8.23M	7.03M	0	0	98.83M	1.84B	7.85B	2.45B	36.65B	5.63B
Purchase of investments	-3.25M	0	0	-36.81M	-13.31M	-293.70M	-568.81M	-1.85B	-10.82B	-2.68B	-38.14B	-4.85B
Other investing cash flow items, total	0	10.00K	0	0	0	0	0	-154.08M	154.07M	0	0	0
Issuance/retirement of debt, net	0	0	79.66M	-8.49M	-33.60M	89.92M	547.91M	566.86M	281.27M	-451.08M	590.21M	-1.07B
Issuance/retirement of long term debt	0	0	79.66M	-8.49M	0	0	0	0	0	0	0	—
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	—
Issuance/retirement of other debt	—	—	—	—	-33.60M	89.92M	547.91M	566.86M	281.27M	-451.08M	590.21M	-1.07B
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-20.00K	-270.00K	-4.38M	-14.35M	-11.99M	-8.11M	-14.15M	-35.96M	-67.09M	-110.48M	-186.31M	-125.33M
Pretax equity in earnings	0	0	0	0	0	0	0	0	—	—	0	0
Equity in earnings	0	0	0	0	0	0	0	0	-4.85M	-7.11M	0	0
Total assets	142.33M	291.18M	547.76M	496.77M	760.79M	1.58B	4.02B	7.53B	18.27B	20.11B	32.83B	36.22B
Total current assets	128.73M	269.97M	378.30M	324.42M	474.69M	990.64M	2.32B	2.51B	9.43B	11.64B	19.74B	21.76B
Cash and short term investments	14.64M	19.18M	78.69M	87.47M	189.19M	304.91M	1.26B	632.45M	6.05B	6.46B	12.37B	13.92B
Cash & equivalents	7.69M	15.93M	78.69M	57.89M	146.36M	206.08M	695.90M	491.49M	3.16B	3.32B	8.05B	10.47B
Short term investments	6.95M	3.25M	0	29.58M	42.83M	98.83M	568.81M	140.96M	2.88B	3.14B	4.31B	3.44B
Total receivables, net	113.85M	237.95M	225.64M	174.61M	246.04M	641.58M	992.48M	1.78B	3.12B	3.55B	5.36B	5.63B
Accounts receivable - trade, net	98.14M	230.03M	223.50M	174.15M	245.24M	610.70M	943.10M	1.61B	3.11B	3.49B	5.23B	5.52B
Other receivables	15.71M	7.92M	2.14M	460.00K	800.00K	30.88M	49.38M	172.62M	12.69M	58.59M	132.64M	113.50M
Total inventory	0	0	0	0	0	0	0	0	0	0	0	0
Other current assets, total	30.00K	12.53M	39.15M	22.82M	39.02M	40.20M	48.33M	76.67M	215.12M	1.59B	1.81B	2.10B
Total non-current assets	13.60M	21.21M	169.46M	172.35M	286.10M	592.02M	1.70B	5.02B	8.84B	8.47B	13.09B	14.46B
Long term investments	6.95M	0	0	200.00K	260.00K	990.00K	3.60M	999.57M	1.35B	5.99M	383.23M	638.57M
Note receivable - long term	120.00K	—	—	—	—	730.00K	3.34M	3.34M	—	5.73M	0	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	1.35B	0	0	0
Other investments	6.83M	0	0	200.00K	260.00K	260.00K	260.00K	996.23M	260.00K	260.00K	383.23M	638.57M
Net property/plant/equipment	800.00K	1.30M	6.74M	3.63M	4.49M	7.49M	46.72M	32.41M	26.29M	55.28M	99.62M	82.36M
Gross property/plant/equipment	5.61M	7.00M	11.27M	7.13M	8.58M	15.47M	60.54M	52.93M	56.28M	103.80M	166.32M	163.11M
Deferred tax assets	0	5.14M	19.48M	18.96M	4.94M	—	—	—	28.51M	27.73M	121.17M	144.40M
Net intangible assets	0	5.05M	132.05M	142.44M	270.15M	583.44M	1.63B	3.98B	7.39B	8.29B	12.33B	13.24B
Goodwill, net	0	0	59.24M	59.24M	59.24M	325.29M	1.11B	3.15B	6.16B	6.64B	9.83B	10.08B
Other intangibles, net	0	5.05M	72.81M	83.20M	210.91M	258.15M	522.25M	827.98M	1.23B	1.65B	2.50B	3.16B
Other long term assets, total	5.85M	1.60M	9.44M	6.31M	5.83M	70.00K	19.14M	9.58M	49.82M	90.93M	143.41M	348.98M
Short term debt	0	0	36.83M	65.17M	0	20.75M	374.33M	286.64M	595.14M	517.14M	1.06B	693.20M
Current portion of LT debt and capital leases	0	0	36.83M	36.83M	0	0	17.09M	11.42M	2.05M	6.99M	9.93M	27.65M
Short term debt excl. current portion of LT debt	0	0	0	28.34M	0	20.75M	357.24M	275.22M	593.09M	510.15M	1.05B	665.55M
Accounts payable	69.12M	168.49M	225.76M	160.08M	270.30M	517.11M	750.18M	1.26B	2.56B	2.52B	3.83B	4.08B
Income tax payable	—	—	8.71M	9.88M	43.83M	—	36.26M	25.51M	69.00M	67.38M	166.14M	509.97M
Long term debt	0	0	40.40M	5.26M	0	69.17M	300.68M	900.68M	891.26M	539.12M	764.78M	127.75M
Long term debt excl. lease liabilities	0	0	40.40M	5.26M	0	69.17M	300.68M	900.68M	891.26M	539.12M	764.78M	127.75M
Total equity	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.79B	14.67B	24.98B	29.46B
Shareholders' equity	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.78B	14.65B	24.98B	29.46B
Common equity, total	6.02M	81.56M	200.45M	210.31M	304.65M	724.05M	2.29B	3.59B	11.78B	14.65B	24.98B	29.46B
Other common equity	0	0	1.64M	5.07M	42.60M	31.31M	84.88M	31.21M	178.82M	787.79M	908.71M	1.30B
Total debt	0	0	77.23M	70.43M	0	89.92M	675.01M	1.19B	1.49B	1.06B	1.83B	820.95M
Net debt	-14.64M	-19.18M	-1.46M	-17.04M	-189.19M	-214.99M	-589.70M	554.87M	-4.56B	-5.40B	-10.54B	-13.10B
Change in accounts receivable	-52.94M	-131.77M	50.74M	14.60M	-44.93M	-323.28M	-290.03M	-309.87M	-1.29B	-421.49M	-1.30B	-343.65M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	21.20M	129.26M	-10.12M	-63.77M	111.14M	245.89M	238.42M	404.34M	1.37B	-3.14M	837.72M	259.37M
Change in other assets/liabilities	3.10M	-22.81M	-95.71M	55.26M	-50.95M	-60.43M	-83.79M	-268.81M	-177.44M	-46.21M	-257.58M	190.13M
Sale of fixed assets & businesses	0	0	20.00K	1.53M	40.00K	20.00K	40.00K	0	0	0	130.00K	190.00K
Purchase/sale of investments, net	2.90M	10.54M	8.23M	-29.78M	-13.31M	-293.70M	-469.98M	-4.42M	-2.96B	-230.95M	-1.49B	770.34M
Sale/maturity of investments	6.15M	10.54M	8.23M	7.03M	0	0	98.83M	1.84B	7.85B	2.45B	36.65B	5.63B
Purchase of investments	-3.25M	0	0	-36.81M	-13.31M	-293.70M	-568.81M	-1.85B	-10.82B	-2.68B	-38.14B	-4.85B
Other investing cash flow items, total	0	10.00K	0	0	0	0	0	-154.08M	154.07M	0	0	0
Issuance/retirement of debt, net	0	0	79.66M	-8.49M	-33.60M	89.92M	547.91M	566.86M	281.27M	-451.08M	590.21M	-1.07B
Issuance/retirement of long term debt	0	0	79.66M	-8.49M	0	0	0	0	0	0	0	—
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	—
Issuance/retirement of other debt	—	—	—	—	-33.60M	89.92M	547.91M	566.86M	281.27M	-451.08M	590.21M	-1.07B
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0