Valuation Affle 3i Limited

Equities

Delayed NSE India S.E. Other stock markets 05:56:56 14/05/2026 BST			5-day change	1st Jan Change
1,488.60 ^INR	-2.93%		-0.10%	-17.35%

05-11	Affle 3i Limited, Q4 2026 Earnings Call, May 11, 2026
05-09	Affle 3i Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	139,154	167,903	131,532	145,976	225,827	215,691	-	-
Change	-	20.66%	-21.66%	10.98%	54.7%	-4.49%	-	-
Enterprise Value (EV) ¹	139,529	163,341	126,106	135,387	212,682	190,942	196,673	191,992
Change	-	17.07%	-22.8%	7.36%	57.09%	-10.22%	-1.41%	-2.38%
P/E ratio	103x	77.9x	53.6x	47.5x	59.2x	44.8x	38.5x	30.7x
PBR	-	14.3x	8.97x	5.84x	7.66x	5.58x	4.91x	4.17x
PEG	-	1.5x	3.9x	2.5x	2.5x	2.4x	1.7x	1.2x
Capitalization / Revenue	26.9x	15.5x	9.17x	7.92x	9.96x	7.52x	6.63x	5.55x
EV / Revenue	27x	15.1x	8.79x	7.35x	9.38x	7.05x	6.05x	4.94x
EV / EBITDA	108x	76.6x	43.8x	37.6x	44x	31.3x	26.3x	20.9x
EV / EBIT	127x	90.6x	52.8x	46.9x	55x	39.3x	31.9x	24.7x
EV / FCF	267x	-192x	185x	92.3x	79.9x	65.6x	49.2x	36.2x
FCF Yield	0.38%	-0.52%	0.54%	1.08%	1.25%	1.53%	2.03%	2.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	10.59	16.18	18.43	21.91	27.19	32.32	39.81	49.92
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,168	10,817	14,340	18,428	22,663	27,093	32,531	38,891
EBITDA ¹	1,297	2,131	2,881	3,600	4,832	6,101	7,472	9,186
EBIT ¹	1,100	1,802	2,386	2,885	3,865	4,857	6,171	7,764
Net income ¹	1,348	2,139	2,446	2,973	3,819	4,549	5,627	7,098
Net Debt ¹	375.4	-4,562	-5,426	-10,588	-13,145	-12,822	-19,018	-23,699
Reference price ²	1,091.56	1,260.05	987.10	1,041.70	1,608.55	1,533.50	1,533.50	1,533.50
Nbr of stocks (in thousands)	127,482	133,251	133,251	140,132	140,392	140,653	-	-
Announcement Date	29/05/21	14/05/22	13/05/23	24/05/24	10/05/25	09/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AFFLE 3I LIMITED	48.67x	7.64x	33.77x	-.--%	2.25B
HIGHCO	25.93x	-0.09x	-0.82x	6.89%	81.92M
Average	37.30x	3.78x	16.47x	3.44%	1.17B
Weighted average by Cap.	47.87x	7.37x	32.55x	0.24%