SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Bodhi Tree Multimedia Ltd (BTML)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543767 NSE: BTML TV Broadcasting & Software Production | Small Cap | Bodhi TreeMultimedia Share Price

₹6.61 0.11 (1.69%)

As on 11-Jun'26 16:59

Bodhi Tree Multimedia Ltd (BTML)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543767 NSE: BTML TV Broadcasting & Software Production | Small Cap | Bodhi TreeMultimedia Share Price

₹6.61 0.11 (1.69%)

As on 11-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹120 Cr.
Current Price
₹6.6
52-Week Low / High
₹5 / 11
TTM EPS
₹0.2
TTM Sales
₹54.2 Cr.
Book Value per Share
₹4.5
P/E Ratio
35.78
In line with its 5-year historical median
Industry PE
19.8
Price to Book (P/B)
1.48
Lower than its 5-year historical median
Price to Sales (P/S)
2.22
Lower than its 5-year historical median
EV/EBITDA
17.55
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
17.74%
Outperforms industry median
Return on Capital Employed (ROCE)
23.07%
Outperforms industry median
Return on Assets (ROA)
8.29%
Operating Profit Margin
14.2%
Net Profit Margin
8.19%
Gross Profit Margin
12.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
72.82%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
78.24%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
65.93%
Asset Quality
Promoter Holding
24.27%
Pledged shares (%) of Promoter's holding (%)
55.87%
Reserves
₹63 Cr.
Equity
₹18.2 Cr.
Face Value
₹1
All Time Low / High
₹5.05 / 22.51

Bodhi Tree Multimedia stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Bodhi Tree Multimedia Ltd a good quality company?
Bodhi Tree Multimedia Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Bodhi Tree Multimedia Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Bodhi Tree Multimedia Ltd vs industry peers?
Bodhi Tree Multimedia Ltd revenue CAGR is 19.15%, compared to the industry median CAGR of -2.11%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Bodhi Tree Multimedia Ltd?
Promoters hold 24.27% of the Bodhi Tree Multimedia Ltd, with 55.87% of their stake pledged, indicating high pledge risk.
Q.1 Stock return of Bodhi Tree Multimedia Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -36.62% based on the current price.

10 Year X-Ray : Login to view analysis.

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

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

Sales 17.238.526.735.759.142.637.164.254
Sales YoY Gr.-123.3%-30.6%33.6%65.5%-27.9%-12.9%72.8%-
Adj EPS -646.92.70.40.50.30.20.40.2
YoY Gr.-NA-61.7%-85.7%18.4%-44.4%-4%75%-
BVPS (₹) -126.6-119.7-0.10.91.41.92.12.64.5
Adj Net
Profit
-3.30.43.62.533.33.25.33
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

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 - -38% -22.5% -32%

Key Financial Parameters

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
50.5-5.6-113.476.836.718.912.217.75.1
Op. Profit
Mgn %
-191.112.194.712.113.714.210.7
Net Profit
Mgn %
-19.40.913.4757.68.68.26
Debt to
Equity
-0.6-0.8-56.80.50.60.20.20.70
Working Cap
Days
081172142104257427354224
Cash Conv.
Cycle
0-729585192896392

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
Exceptional Items 00000000
Interest 00000112
Depreciation 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%8.6%8.2%
Adjusted EPS (₹)-64.06.92.70.40.50.30.20.4
Dividend Payout Ratio (%)0%0%0%5%0%19.20%39.40%0%

Valuation of Bodhi TreeMultimedia - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +45535349
Long Term Debt22003000
Short Term Debt13533349
Minority Interest00000000
Trade Payables6744391214
Others Liabilities 365438523
Total Liabilities 612141721454879

Fixed Assets

Net Fixed Assets +00000011
Gross Block00000122
Accumulated Depreciation00000111
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

Financial 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 Days79.905785.1062.7047.1087.30105.8060.80
Inventory Days0073.2044.3028.3065.70110.4094.20
Payable Days00-383.40736.70-513.20-608.50-1,105.30-682.60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.0099.7796.6999.7799.7755.8755.8755.87
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Bodhi Tree Multimedia Ltd FAQs

The current trading price of Bodhi TreeMultimedia on 11-Jun-2026 16:59 is ₹6.61.

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 10-Jun-2026 the market cap of Bodhi TreeMultimedia stood at ₹120.1 Cr

The latest P/E ratio of Bodhi TreeMultimedia as of 10-Jun-2026 is 35.78.

The latest P/B ratio of Bodhi TreeMultimedia as of 10-Jun-2026 is 1.48.

The 52-week high of Bodhi TreeMultimedia is ₹10.60 and the 52-week low is ₹5.05.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bodhi TreeMultimedia is ₹54.18 ( Cr.) .

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

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.

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

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.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: