Bodhi Tree Multimedia Ltd (BTML) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543767 | NSE: BTML | TV Broadcasting & Software Production | Small Cap

Bodhi TreeMultimedia Share Price

8.78 0.58 7.07%
as on 05-Dec'25 16:59

Bodhi Tree Multimedia Ltd (BTML) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543767 | NSE: BTML | TV Broadcasting & Software Production | Small Cap

DeciZen - make an informed investing decision on Bodhi TreeMultimedia

Based on:

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

Bodhi Tree Multimedia stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
22.96
Market Cap:
148 Cr.
52-wk low:
7.2
52-wk high:
13.1

Is Bodhi Tree Multimedia Ltd an attractive stock to invest in?

1. Is Bodhi Tree Multimedia Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Bodhi Tree Multimedia Ltd is a average quality company.

2. Is Bodhi Tree Multimedia Ltd undervalued or overvalued?

The key valuation ratios of Bodhi Tree Multimedia Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Bodhi Tree Multimedia Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Bodhi Tree Multimedia Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Bodhi TreeMultimedia:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Bodhi Tree Multimedia Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 0%0%193.6%49.7%26.5%23.3%16.7%23.1%-
Value Creation
Index
NANA12.82.60.90.70.20.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 17.238.526.735.759.142.637.164.257
Sales YoY Gr.-123.3%-30.6%33.6%65.5%-27.9%-12.9%72.8%-
Adj EPS -646.92.70.40.50.30.20.40.4
YoY Gr.-NA-61.7%-85.7%18.4%-44.4%-4%75%-
BVPS (₹) -126.6-119.7-0.10.91.41.92.12.64.4
Adj Net
Profit
-3.30.43.62.533.33.25.36
Cash Flow from Ops. -0.6-1.8-3.63.2-3.8-6.9-1.9-14.8-
Debt/CF from Ops. -6.5-2.9-1.50.9-1.4-0.7-2.5-1.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA19.2%2.8%72.8%
Adj EPS NA-30.8%-2.3%75%
BVPSNANA22.6%24.6%
Share Price - -37.1% -51.6% -21.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
50.5-5.6-113.476.836.718.912.217.710.4
Op. Profit
Mgn %
-191.112.194.712.113.714.216.6
Net Profit
Mgn %
-19.40.913.4757.68.68.211.4
Debt to
Equity
-0.6-0.8-56.80.50.60.20.20.70
Working Cap
Days
081172142104257427354186
Cash Conv.
Cycle
0-729585192896374

Recent Performance Summary

Sales growth is good in last 4 quarters at 297.65%

Return on Equity has declined versus last 3 years average to 10.40%

Sales growth has been subdued in last 3 years 2.78%

Net Profit has been subdued in last 3 years -2.27%

Latest Financials - Bodhi Tree Multimedia Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 0.4
TTM Sales (₹ Cr.) 57.2 98.7
BVPS (₹.) 4.4 4.5
Reserves (₹ Cr.) 61 62
P/BV 1.88 1.84
PE 22.96 20.43
From the Market
52 Week Low / High (₹) 7.15 / 13.12
All Time Low / High (₹) 7.15 / 22.51
Market Cap (₹ Cr.) 148
Equity (₹ Cr.) 18.1
Face Value (₹) 1
Industry PE 7.1

Management X-Ray of Bodhi TreeMultimedia:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.0099.7796.6999.7799.7755.87
* Pledged shares as % of Promoter's holding (%)

Valuation of Bodhi TreeMultimedia - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Bodhi TreeMultimedia

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1738273659433764
Operating Expenses 2038233256373255
Manufacturing Costs1936272856383259
Material Costs00-52-3-4-4-7
Employee Cost 00000000
Other Costs 12223333
Operating Profit -30333559
Operating Profit Margin (%) -19.0%1.1%12.1%9.0%4.7%12.1%13.7%14.2%
Other Income 00100001
Interest 00000112
Depreciation 00000000
Exceptional Items 00000000
Profit Before Tax -30433558
Tax 0001-0112
Profit After Tax -30423335
PAT Margin (%) -19.4%0.9%13.4%7.0%5.0%7.6%8.5%8.2%
Adjusted EPS (₹)-64.06.92.70.40.50.30.20.4
Dividend Payout Ratio (%)0%0%0%5%0%19%39%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund -7-6-0710252732
Share Capital 00011121212
Reserves -7-6-058121520
Minority Interest00000000
Debt45535349
Long Term Debt22003000
Short Term Debt13533349
Trade Payables6744391214
Others Liabilities 365438523
Total Liabilities 612141721454879

Fixed Assets

Gross Block00000122
Accumulated Depreciation00000111
Net Fixed Assets 00000011
CWIP 00000000
Investments 00000000
Inventories0053691320
Trade Receivables4848713813
Cash Equivalents 00131410
Others Assets 23437182545
Total Assets 612141721454879

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -1-2-43-4-7-2-15
PBT -30433558
Adjustment 00-0-00112
Changes in Working Capital 3-1-7-0-7-12-7-23
Tax Paid -0-1-000-1-1-2
Cash Flow From Investing Activity -11-0-0-0-00-0
Capex -0-0-0-0-0-00-0
Net Investments -0-000000-0
Others -11000000
Cash Flow From Financing Activity 114-1210-214
Net Proceeds from Shares 003401100
Net Proceeds from Borrowing 0-0-202-1-0-0
Interest Paid -0-0-0-0-0-1-1-2
Dividend Paid 000-000-10
Others 114-501-016
Net Cash Flow -0002-23-4-1

Finance Ratio

PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/AN/A84.339.1619.1712.2317.74
ROCE (%)N/AN/AN/A49.7326.5323.3116.6723.07
Asset Turnover Ratio2.894.272.032.263.081.280.81.01
PAT to CFO Conversion(x)N/AN/A-11.5-1.33-2.33-0.67-3
Working Capital Days
Receivable Days80578563478710661
Inventory Days007344286611094
Payable Days00-383737-513-609-1,105-683

Bodhi Tree Multimedia Ltd Stock News

Bodhi Tree Multimedia Ltd FAQs

The current trading price of Bodhi TreeMultimedia on 05-Dec-2025 16:59 is ₹8.78.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Bodhi TreeMultimedia stood at ₹148.0.
The latest P/E ratio of Bodhi TreeMultimedia as of 04-Dec-2025 is 22.96.
The latest P/B ratio of Bodhi TreeMultimedia as of 04-Dec-2025 is 1.88.
The 52-week high of Bodhi TreeMultimedia is ₹13.12 and the 52-week low is ₹7.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bodhi TreeMultimedia is ₹57.21 ( Cr.) .

About Bodhi Tree Multimedia Ltd

The company was incorporated as ‘Bodhi Tree Multimedia Private Limited’ under the provisions of the Companies Act, 1956, vide Certificate of Incorporation dated July 4, 2013 issued by the Registrar of Companies, Mumbai, Maharashtra. The name of the company was subsequently changed to ‘Bodhi Tree Multimedia Limited’ pursuant to special resolution passed by the Shareholders at its Extra Ordinary General Meeting held on August 18, 2020 and a fresh certificate of incorporation consequent upon conversion from Private Company to Public Company was issued by the Registrar of Companies, Mumbai, Maharashtra dated September 1, 2020.

The company was created with the main objects to Carry on in India and abroad the business of making of Small or Big Films either for General Public Viewing or Television, TV Serials for any TV Channels in India or abroad either alone or in collaboration with others, Creation, Manufacturing, Consultants etc. of different type of Contents like Text, Audio, Video Content used in all types of communication carriers, develop, create, conceptualize, advise any commercial dissemination of Content/ information (Content Films and/or Serials etc.) by various types of modes available now and in future based on Telephone, T.V., Cable, Mobile network and any other types of media available in India or abroad either for itself or for any other client.

Business area of the company

The company’s business model is B2B, wherein the primary business activity includes content production for television, films and digital platforms. It has been in the forefront of creating differentiated and edgy content through its distinct line-up of shows. Its business activities operate in 3 verticals at present: TV - Hindi GEC (General Entertainment Channels), Digital Content (OTT), and Regional content in multiple languages.

  • TV - Hindi GEC: The company produces contents for linear broadcast networks like Zee, Sony, Star, Disney, Viacom, Sun and others. These contents include daily soaps, reality shows etc.
  • Digital Platforms (OTT): It produces content for non-linear platforms such as Netflix, Voot, etc.
  • Regional Shows: It also produce content in regional languages including Tamil, Marathi, Bengali, and Gujarati on both TV and OTT platforms.

Key events

  • 2013: Incorporation of company with name of Bodhi Tree Multimedia Private Limited.
  • 2014-2015: Nisha AurUska Cousin-- First of its kind youth show on general entertainment channel.
  • 2014-15: Best debut award on Star Parivar awards.
  • 2015: Yeh Hai Aashqui - Season - 1; Highest rated youth show.
  • 2017: Big F -Season-II. Highest views garnered on youtube more than 20mn views.
  • 2018: Zee Rishtey Award for Best Show - Fear Files.
  • 2018: Zee Rishtey Award for Best Debut Show -AapKe Aa Jane se.
  • 2018: Award for Appreciation from Sony Marathi - Hrudayatvaje Something.
  • 2020: Nati Pinky Ki Lambi Love Story--Highly acclaimed show opening at rating of 1.7 nearly doubling the channels reach on the slot.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×