sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
AFFLE logo

AFFLE - AFFLE 3I LIMITED Share Price

IT - Services

₹1647.40-15.90(-0.96%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap23.18 kCr
Price/Earnings (Trailing)52.72
Price/Sales (Trailing)8.7
EV/EBITDA33.75
Price/Free Cashflow102.61
MarketCap/EBT43.36
Enterprise Value22.23 kCr

Fundamentals

Growth & Returns

Price Change 1W6.5%
Price Change 1M-8.5%
Price Change 6M-16.4%
Price Change 1Y-0.20%
3Y Cumulative Return15.7%
5Y Cumulative Return14.6%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)
Revenue (TTM)
2.66 kCr
Rev. Growth (Yr)18.1%
Earnings (TTM)438.4 Cr
Earnings Growth (Yr)19.1%

Profitability

Operating Margin20%
EBT Margin20%
Return on Equity13.46%
Return on Assets11.2%
Free Cashflow Yield0.97%
-113.71 Cr
Cash Flow from Operations (TTM)425.99 Cr
Cash Flow from Financing (TTM)-91.81 Cr
Cash & Equivalents982 Cr
Free Cash Flow (TTM)266.09 Cr
Free Cash Flow/Share (TTM)18.93

Balance Sheet

Total Assets3.91 kCr
Total Liabilities657.86 Cr
Shareholder Equity3.26 kCr
Current Assets2.12 kCr
Current Liabilities625.21 Cr
Net PPE3.5 Cr
Inventory0.00
Goodwill1.05 kCr

Capital Structure & Leverage

Debt Ratio0.01
Debt/Equity0.01
Interest Coverage78.79
Interest/Cashflow Ops41.07

Dividend & Shareholder Returns

Shares Dilution (1Y)0.20%
Shares Dilution (3Y)5.6%
Pros

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Profitability: Very strong Profitability. One year profit margin are 16%.

Insider Trading: There's significant insider buying recently.

Technicals: Bullish SharesGuru indicator.

Growth: Good revenue growth. With 82.5% growth over past three years, the company is going strong.

Balance Sheet: Strong Balance Sheet.

Past Returns: In past three years, the stock has provided 15.7% return compared to 13.2% by NIFTY 50.

Size: Market Cap wise it is among the top 20% companies of india.

Cons

Dividend: Stock hasn't been paying any dividend.

Price to Sales Ratio

Latest reported: 8.7

Revenue (Last 12 mths)

Latest reported: 2.7 kCr

Net Income (Last 12 mths)

Latest reported: 438.4 Cr
Pros

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Profitability: Very strong Profitability. One year profit margin are 16%.

Insider Trading: There's significant insider buying recently.

Technicals: Bullish SharesGuru indicator.

Growth: Good revenue growth. With 82.5% growth over past three years, the company is going strong.

Balance Sheet: Strong Balance Sheet.

Past Returns: In past three years, the stock has provided 15.7% return compared to 13.2% by NIFTY 50.

Size: Market Cap wise it is among the top 20% companies of india.

Cons

Dividend: Stock hasn't been paying any dividend.

Investor Care

Shares Dilution (1Y)0.20%
Earnings/Share (TTM)31.25

Financial Health

Current Ratio3.4
Debt/Equity0.01

Technical Indicators

RSI (14d)39.99
RSI (5d)87.95
RSI (21d)33.82
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalBuy
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from AFFLE 3I

Summary of AFFLE 3I's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the Q2 FY2026 earnings call, management highlighted a robust operational performance with a revenue of INR 6,467 million, marking a 19.1% year-over-year growth. EBITDA grew by 28.9% to INR 1,461 million, demonstrating a margin expansion of 172 basis points. Profit After Tax (PAT) reached INR 1,105 million, up 20.1% year-over-year. The company successfully drove 109 million conversions at an effective Cost Per Converted User (CPCU) of INR 58.0, translating to CPCU revenue of INR 6,319 million.

Looking forward, management is optimistic about maintaining this growth trajectory, emphasizing a transformative vision aimed at achieving 10X growth over the decade. They expect sustained growth momentum, especially driven by early festive season budgets in India. The performance in developed markets was also encouraging, growing 16.8% year-over-year, although some budget rollovers were noted. Management acknowledged the impact of ongoing Real Money Gaming issues, while emphasizing strong customer engagement and a healthy pipeline for Q3.

In terms of technological advancements, the integration of AI through the launch of Niko is expected to enhance efficiency in driving ROI-driven campaign management, particularly in the iOS ecosystem. Management mentioned that 80% of their operations now leverage AI, improving the processing and optimization of campaigns.

Overall, management remains confident in their medium-term guidance, expecting to maintain a growth rate of around 20% and continues to investigate acquisition opportunities to further enhance operational capabilities.

Share Holdings

Understand AFFLE 3I ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
AFFLE HOLDINGS PTE LTD40.67%
AGPL PTE LTD14.28%
GAMNAT PTE. LTD.4.9%
ICICI PRUDENTIAL MIDCAP FUND2.64%
MALABAR INDIA FUND LIMITED2.18%
NIPPON LIFE INDIA TRUSTEE LTD-A/C NIPPON INDIA NIF1.9%
UTI-MNC FUND1.79%

Is AFFLE 3I Better than it's peers?

Detailed comparison of AFFLE 3I against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
PAYTMOne 97 Communications75.94 kCr8.98 kCr-10.10%+48.80%-439.788.45--
INDIAMARTIndiaMART InterMESH13.45 kCr1.87 kCr

Sector Comparison: AFFLE vs IT - Services

Comprehensive comparison against sector averages

Comparative Metrics

AFFLE metrics compared to IT

CategoryAFFLEIT
PE52.7233.26
PS8.702.84
Growth17.2 %11.2 %
67% metrics above sector average
Key Insights
  • 1. AFFLE is among the Top 3 IT - Services companies by market cap.
  • 2. The company holds a market share of 4.8% in IT - Services.
  • 3. In last one year, the company has had an above average growth that other IT - Services companies.

What does AFFLE 3I LIMITED do?

IT Enabled Services•Information Technology•Small Cap

Affle (India) is an IT Enabled Services company, identified by the stock ticker AFFLE, with a market capitalization of Rs. 22,741.6 Crores. Founded in 1994 and based in Gurugram, India, Affle (India) Limited, along with its subsidiaries, specializes in mobile advertisement services by leveraging information technology and software development.

The company provides a wide range of services including:

  • Mobile and web app development
  • Digital consulting
  • UI/UX design
  • Quality Assurance (QA) services
  • Cloud advisory, migration, modernization, engineering, and automation

Affle also operates various platforms such as eLearning apps, digital commerce, insurance automation, survey platforms, event management systems, digital asset management, and ERP development.

In terms of financial performance, Affle (India) reported a trailing 12 months revenue of Rs. 2,272.4 Crores and achieved a profit of Rs. 366.3 Crores over the past four quarters. The company has experienced significant revenue growth of 130.3% in the past three years. However, it has also diluted shareholder holdings by 5.4% during the same period. Affle is recognized as a profitable entity within the tech services sector.

Industry Group:IT - Services
Employees:642
Website:www.affle.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

AFFLE vs IT (2021 - 2026)

AFFLE outperforms the broader IT sector, although its performance has declined by 1.1% from the previous year.

Sharesguru Stock Score

AFFLE

61/100
Sharesguru Stock Score

AFFLE

61/100

Question 1: "Anuj congrats on a steady performance. Despite the RMG issues, we saw almost 25% growth in India. What was the impact of the RMG issue?"

Answer: The RMG issue did impact this quarter, but it was offset by increased campaign budgets due to early Diwali. Advertisers ramped up spending in September, neutralizing the RMG issue's effects. Some residual impact remains, but we're confident about a robust Q3 since we have the festive budget pipeline intact. We've monitored the RMG situation closely, ramping sales efforts in other verticals to mitigate impacts. Overall, we had a solid performance in line with expectations.


Question 2: "On developed markets, you mentioned some rollover of budgets from Q2 to Q3. What are you seeing there?"

Answer: We haven't seen budget cuts due to tariff issues, but advertisers are cautious, opting to allocate more budgets to Q3, the festive quarter, rather than spending heavily in Q2. This is a typical optimization. Our pipeline for developed markets appears stronger than last quarter, suggesting that Q3 would outperform Q2. The budget realignment signifies thoughtful planning on the advertisers' end rather than a reduction in overall spend.


Question 3: "Could you provide clarity on the recent non-CPCU revenue, which has been around INR 15 crores?"

Answer: Non-CPCU revenue indicates moments where we engage clients on licensing deals or branding campaigns. While our focus is on CPCU, instances arise where advertisers are not sharing deeper conversion funnel details yet. We view non-CPCU as a transitional stage"”gradually integrating clients into our CPCU model. Recent branding campaigns can drive conversions, allowing us to eventually shift clients toward the CPCU format.


Question 4: "Kapil, you've seen margin improvements for several quarters. Could you quantify the additional provisioning impact this quarter?"

Answer: The additional provisioning impact for the RMG collections is approximately 0.5% of our revenue from operations. This provisioning has been assessed by our auditors and may carry forward into the next quarter. Regarding operational efficiencies, we've held our Opex steady without increasing employee headcount significantly, which supports sustainable margins moving forward. Thus, our margin profile should maintain this level in the medium term.


Question 5: "With a consistent 20% growth, is there a case for capturing less profitable businesses to enhance overall growth?"

Answer: While our performance has been solid at around 20% growth, we are focused on maintaining our margin integrity. Encouraging lower-margin pursuits could disrupt our organizational DNA. We're strategically positioned as a premium platform, and we emphasize attracting high-value customers. Our aim is to continue our trajectory without compromising on margins or diluting our brand value, leveraging our growth from the profitable segments we operate in.


Question 6: "What is your approach regarding using cash for acquisitions? Are you planning for inorganic growth soon?"

Answer: We have a pipeline of about 10 companies that we are evaluating for potential acquisitions, focusing on opportunities aligning with our consumer platform. Our acquisition strategy aims for vertical and horizontal integration to bolster our existing strengths rather than spreading thin. While we will engage deeply with potential targets, we're committed to finding the right valuation and ensuring a suitable cultural fit. We plan a structured approach to any future M&A activity.


Question 7: "Could you explain the sharp increase in depreciation and amortization this quarter?"

Answer: The Q2 increase in D&A aligns with our historical trend: we capitalize specific tech developments, shifting work-in-progress activities into active assets during this quarter. This means higher depreciation levels this time of year. We adhere to a 4-year amortization policy for capitalized tech costs, ensuring our accounting practices remain consistent and transparent with applicable standards.


Question 8: "What are your revenue growth expectations for FY2026 given recent challenges?"

Answer: This fiscal year has seen challenges like the RMG ban and US tariff uncertainties. Despite these, our performance remains close to our expected growth strategies. Although recent quarters suggest slight growth moderation, we remain confident in achieving our 20% growth guidance moving forward, barring unforeseen challenges. The Indian market's festive spending, combined with strong ties to our client base, reinforces our medium-term outlook.


Question 9: "Anuj, what are your thoughts on the changes in CPM rates within large DSPs affecting your business?"

Answer: Our CPCU model differs from DSPs focused on CPM sales. While higher supply can drive down base costs, we focus on converting users, allowing us to sustainably maintain higher CPCU pricing. We consistently demonstrate value to advertisers, and our unit economics reflect that. Increased efficiency in driving conversions legitimizes higher costs while maintaining sustainable margin profiles that align with our premium strategy.


Question 10: "What share of your campaigns currently utilize Niko and OpticksAI?"

Answer: Currently, over 80% of our operations incorporate AI-driven solutions like Niko and OpticksAI. These tools enhance campaign effectiveness and overall operational efficiencies significantly. As we process larger pools of traffic through our tech stack, these capabilities help maintain our competitive edge, leading to higher ROI for advertisers and improvement in our operational productivity.

SUNDARAM MUTUAL FUND - SUNDARAM BUSINESS CYCLE FUN1.73%
FRANKLIN TEMPLETON INVESTMENT FUNDS - FRANKLIN IND1.34%
AXIS MUTUAL FUND TRUSTEE LIMITED A/C AXIS MUTUAL F1.02%
ANUJ KHANNA SOHUM0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+3.40%
+2.60%
22.19
7.21
-
-
NAZARANazara Tech9.6 kCr3.16 kCr-7.00%+7.00%81.573.03--
TANLATANLA PLATFORMS6.35 kCr4.3 kCr-9.30%-16.20%12.961.47--
ROUTERoute Mobile3.62 kCr4.59 kCr-18.40%-52.00%21.150.79--

Income Statement for AFFLE 3I

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations23%2,2661,8431,4341,082517249
Other Income66.1%94575472420.39
Total Income24.2%2,3601,9001,4881,153558250
Employee Expense-1.7%2312351871305421
Finance costs-33.3%1319117.083.630.81
Depreciation and Amortization35.2%977249322010
Other expenses24.4%1,5521,248958739333158
Total Expenses20.3%1,8921,5731,206908410190
Profit Before exceptional items and Tax43.3%46832728224514860
Total profit before tax43.3%46832728224514860
Current tax35.4%896637291210
Deferred tax88.1%-3.49-36.89-1.031.560.90.77
Total tax193.1%863036301311
Total profit (loss) for period28.7%38229724521513549
Other comp. income net of taxes3147.6%33-0.054411-5.44-0.33
Total Comprehensive Income39.5%41429728922613048
Earnings Per Share, Basic25.4%27.2321.9118.4316.1810.5924.0202
Earnings Per Share, Diluted25.3%27.1921.9118.4316.1810.5924.0202
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations10.8%717647621602602543
Other Income-19%182217192129
Total Income9.9%735669638621623572
Employee Expense1.6%646361585857
Finance costs52.9%1.261.171.832.442.793.57
Depreciation and Amortization3.2%333226272625
Other expenses12.4%491437420410413373
Total Expenses10.3%589534509497499458
Profit Before exceptional items and Tax8.2%146135129124124114
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations26.2%714566495398267118
Other Income77.1%633623316.443.65
Total Income29.1%777602517429273121
Employee Expense6%545147443220
Finance costs142.4%1.140.670.20.650.360.45
Depreciation and Amortization

Balance Sheet for AFFLE 3I

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-6.2%9821,047773805291332
Current investments-000000
Loans, current-126.2%0.682.222.071.760.141.15
Total current financial assets1.6%1,7381,7101,5911,573784902
Total current assets4.1%2,1252,0411,8561,8419721,030
Property, plant and equipment5%3.53.383.613.773.223.06
Goodwill3.8%1,0461,008987983995664
Non-current investments80.6%1136337370.030.03
Loans, non-current-00001.250.57
Total non-current financial assets186.2%187664040201.65
Total non-current assets14.5%1,6551,4461,3421,3091,235847
Total assets8.1%3,9143,6223,3323,2832,3412,011
Borrowings, non-current-89%2.111337314352
Total non-current financial liabilities-38.7%203284125163131
Provisions, non-current7%4.23.993.32.551.991.92
Total non-current liabilities-30.4%334797142170140
Borrowings, current-51.5%3367971058251
Total current financial liabilities-1.5%527535497593550373
Provisions, current27%6.985.714.862.872.813.24
Current tax liabilities36%69511617106.74
Total current liabilities-0.6%625629539643578403
Total liabilities-2.5%658675636785748544
Equity share capital0%282828282727
Non controlling interest---0002.12
Total equity10.5%3,2562,9462,6952,4981,5931,467
Total equity and liabilities8.1%3,9143,6223,3323,2832,3412,011
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-16.4%347415209228162169
Current investments-000000
Loans, current2.5%204199194193250.86
Total current financial assets1.1%1,1281,1161,0631,026489588
Total current assets2.6%1,3301,2961,2211,143569645
Property, plant and equipment35.7%0.910.861.11.321.071.15
Goodwill0%131313131313
Non-current investments

Cash Flow for AFFLE 3I

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs28.7%0.430.203.51--
Depreciation35.2%97724932--
Impairment loss / reversal-25.4%5.57.0302.66--
Unrealised forex losses/gains-73.8%-10.47-5.6309.29--
Adjustments for interest income-5002317--
Share-based payments82.5%8.214.956.753.31--
Net Cashflows from Operations54.5%500324301234--
Interest paid93.3%0-13.9300--
Interest received97.6%0-40.700--
Income taxes paid (refund)121.2%74344028--
Net Cashflows From Operating Activities62.8%426262260206--
Cashflows used in obtaining control of subsidiaries-77.3%81354100219--
Proceeds from sales of PPE-1%00.0100--
Purchase of property, plant and equipment38.3%1601169273--
Proceeds from sales of investment property-0.02000--
Proceeds from sales of long-term assets44.2%54637900--
Purchase of other long-term assets-9.4%48553500--
Cash receipts from repayment of advances and loans made to other parties-00015--
Interest received25%51411816--
Other inflows (outflows) of cash138.5%167.29-23.09-296.46--
Net Cashflows From Investing Activities80.2%-113.71-577.29-197.43-555.92--
Proceeds from issuing shares-96.6%267440591--
Payments to acquire or redeem entity's shares-152.9%02.8900--
Payments of other equity instruments-008.110--
Proceeds from borrowings-100.6%01590150--
Repayments of borrowings7.1%10710045122--
Payments of lease liabilities-73.5%1.743.790.120.63--
Interest paid-30.7%9.32135.623.14--
Net Cashflows from Financing Activities-111.9%-91.81783-59.05615--
Effect of exchange rate on cash eq.437.1%224.91122.13--
Net change in cash and cash eq.-48.9%24247316267--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs15%0.320.200.37--
Depreciation-1.5%88.117.447.29--
Impairment loss / reversal5.2%3.443.3201.96--
Unrealised forex losses/gains--2.8100.94-0.02--
Adjustments for interest income-4201916--
Share-based payments31%1.931.712.571.28--
Net Cashflows from Operations56.7%95618781--
Interest received

Total profit before tax
8.2%
146
135
129
124
124
114
Current tax-3.7%272824252619
Deferred tax80.2%0.26-2.74-0.12-4.15-2.62.9
Total tax8.3%272524212422
Total profit (loss) for period7.3%11911110610310092
Other comp. income net of taxes-54.4%32693.313.2825-3.69
Total Comprehensive Income-15.6%15218010910612588
Earnings Per Share, Basic9%8.57.887.527.357.156.56
Earnings Per Share, Diluted9.2%8.497.867.57.347.146.55
-1.5%
8
8.11
7.44
7.29
6.57
4.41
Other expenses26.6%55844137330119574
Total Expenses24.2%62250142735323498
Profit Before exceptional items and Tax52.5%15510290764024
Total profit before tax52.5%15510290764024
Current tax44%372624189.146.1
Deferred tax184%2.21-0.44-0.591.32.190.77
Total tax56%40262319116.86
Total profit (loss) for period52%1157667572817
Other comp. income net of taxes-9.3%-0.17-0.07-0.060.03-0.07-0.02
Total Comprehensive Income52%1157667572817
Earnings Per Share, Basic57.4%8.245.65.024.262.2141.374
Earnings Per Share, Diluted57%8.225.65.024.262.2141.374
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations2.7%226220199188188176
Other Income-11.8%161815171715
Total Income1.7%242238214204205191
Employee Expense14.3%171515141413
Finance costs20.4%0.220.020.230.360.270.25
Depreciation and Amortization27.6%2.111.872.072.072.092.06
Other expenses-3.9%174181157146149139
Total Expenses-2.5%193198174163165154
Profit Before exceptional items and Tax23.1%494040413936
Total profit before tax23.1%494040413936
Current tax10%12119.959.069.578.96
Deferred tax87.4%0.78-0.740.211.590.470.2
Total tax22.2%12101011109.16
Total profit (loss) for period24.1%373030312927
Other comp. income net of taxes-14.6%-0.10.04-0.14-0.09-0.060.04
Total Comprehensive Income24.1%373030312927
Earnings Per Share, Basic41.2%2.612.142.122.22.091.94
Earnings Per Share, Diluted42.5%2.612.132.112.22.081.94
7.5%
785
730
701
698
385
285
Loans, non-current-00001.250.57
Total non-current financial assets17.2%859733704701405286
Total non-current assets16.5%910781750749447325
Total assets7.4%2,3762,2122,1062,0271,1511,105
Total non-current financial liabilities-110.7%0.941.562.532.8400.21
Provisions, non-current-3.2%2.822.882.332.261.991.92
Total non-current liabilities-15.3%7.949.197.617.694.225.18
Total current financial liabilities34.5%399297283266191179
Provisions, current125%1.020.920.860.910.910.85
Current tax liabilities-1.0605.235.123.10
Total current liabilities26.5%407322298288201191
Total liabilities25.1%415332305296205196
Equity share capital0%282828282727
Total equity4.3%1,9611,8801,8011,731946909
Total equity and liabilities7.4%2,3762,2122,1062,0271,1511,105
96.6%
0
-28.44
0
0
-
-
Income taxes paid (refund)79.2%44252722--
Net Cashflows From Operating Activities590.6%518.245959--
Cashflows used in obtaining control of subsidiaries-0024134--
Proceeds from sales of PPE1%0.020.0100--
Purchase of property, plant and equipment-20.4%6.678.126.315.65--
Proceeds from sales of long-term assets-85.1%5463,65800--
Purchase of other long-term assets-87.2%4853,77700--
Cash receipts from repayment of advances and loans made to other parties-100.9%0.29100--
Interest received36.7%42311416--
Other inflows (outflows) of cash138.5%167.29-23.09-349.56--
Net Cashflows From Investing Activities116.1%112-689.63-79.39-472.81--
Proceeds from issuing shares-96.6%267440591--
Payments of other equity instruments-152.9%02.898.110--
Payments of lease liabilities-120%0.941.30.120.25--
Interest paid0%0.040.0400--
Net Cashflows from Financing Activities-96.8%25740-8.25590--
Effect of exchange rate on cash eq.--0.3801.11-0.01--
Net change in cash and cash eq.226.3%18758-27.18176--