Bodhtree Consulting Ltd

Bodhtree Consulting is an IT and IT Enabling Services (ITES) provider. The company is headquartered in India and provides technology consulting services to various companies and SMEs across the globe.

  • Market Cap: 70.95 Cr.
  • Current Price: 35.55
  • 52 weeks High / Low 54.20 / 24.10
  • Book Value: 26.26
  • Stock P/E: 9.08
  • Dividend Yield: 0.00 %
  • ROCE: 24.36 %
  • ROE: 16.57 %
  • Sales Growth (3Yrs): 36.02 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has reduced debt.
Company is expected to give good quarter
Company has good consistent profit growth of 20.69% over 5 years
Company has been maintaining a healthy dividend payout of 21.86%
Cons:
Company has a low return on equity of 11.88% for last 3 years.
Promoters have pledged 97.24% of their holding.
Company has high debtors of 333.08 days.
Company's cost of borrowing seems high
Promoter holding has decreased over last 3 years: -10.69%

Peer comparison Sector: IT - Software // Industry: Computers - Software - Medium / Small

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
37.34 26.55 11.41 26.23 50.30 22.76 12.77 20.69 60.07 28.55 18.95 31.16
34.55 24.44 9.02 22.98 43.84 18.77 9.96 16.85 52.16 24.18 14.73 26.88
Operating Profit 2.79 2.11 2.39 3.25 6.46 3.99 2.81 3.84 7.91 4.37 4.22 4.28
OPM % 7.47% 7.95% 20.95% 12.39% 12.84% 17.53% 22.00% 18.56% 13.17% 15.31% 22.27% 13.74%
0.33 0.03 0.19 0.02 0.00 1.23 1.20 0.13 0.85 0.02 0.50 0.71
Interest 0.27 0.36 0.53 0.57 0.62 0.66 0.72 0.73 1.40 0.63 0.59 0.79
Depreciation 0.25 1.26 1.54 1.52 1.47 1.48 1.48 1.45 1.46 2.18 2.20 1.38
Profit before tax 2.60 0.52 0.51 1.18 4.37 3.08 1.81 1.79 5.90 1.58 1.93 2.82
Tax % 43.08% 34.62% 7.84% 34.75% 34.78% 32.47% 29.83% 39.11% 37.80% 62.66% 17.10% 30.85%
Net Profit 1.48 0.34 0.47 0.77 2.85 2.08 1.28 1.10 3.67 0.59 1.60 1.95
EPS in Rs 0.78 0.16 0.21 0.43 1.36 1.01 0.64 0.55 1.87 0.29 0.80 0.98
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
10 16 23 21 43 43 47 43 46 79 114 116 139
8 9 17 24 41 48 42 40 43 71 100 97 118
Operating Profit 2 7 5 -3 2 -5 4 3 4 7 14 19 21
OPM % 22% 41% 24% -12% 5% -11% 10% 8% 8% 9% 12% 17% 15%
0 2 -0 1 -0 -0 1 1 2 1 0 3 2
Interest 0 0 0 0 0 1 1 2 2 3 2 4 3
Depreciation 1 1 1 1 1 1 1 2 1 1 6 6 7
Profit before tax 2 7 5 -3 1 -7 4 1 1 4 7 13 12
Tax % 14% 21% 28% 27% 89% 6% 9% 8% -38% 36% 33% 35%
Net Profit 1 6 3 -2 0 -7 3 1 2 3 4 8 8
EPS in Rs 2.69 9.02 4.92 0.00 0.05 0.00 1.83 0.32 1.01 1.57 2.22 4.07 3.94
Dividend Payout % 0% 11% 23% -0% 0% -0% 0% 0% 0% 32% 34% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:21.89%
5 Years:20.02%
3 Years:36.02%
TTM:30.24%
Compounded Profit Growth
10 Years:3.25%
5 Years:20.69%
3 Years:64.02%
TTM:6.84%
Stock Price CAGR
10 Years:%
5 Years:0.14%
3 Years:-19.40%
1 Year:-2.34%
Return on Equity
10 Years:5.82%
5 Years:9.37%
3 Years:11.88%
Last Year:16.57%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
5 6 6 6 15 18 18 18 21 18 20 20 20
Reserves 7 14 17 9 9 6 9 9 18 20 24 30 32
Borrowings 1 1 1 0 3 3 5 11 11 8 22 12 14
4 3 7 12 7 9 10 15 19 44 43 88 97
Total Liabilities 17 25 30 28 34 35 41 53 65 91 109 150 163
6 6 5 5 5 4 5 4 5 14 15 18 17
CWIP 0 0 0 0 0 0 0 0 10 8 9 2 0
Investments 5 8 8 8 8 7 7 7 7 7 7 7 7
6 11 18 15 21 24 29 42 44 62 78 123 139
Total Assets 17 25 30 28 34 35 41 53 65 91 109 150 163

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3 2 6 -6 -2 -4 1 -3 2 14 -4 17
-5 -2 -0 -1 -2 0 -2 -1 -11 -8 -8 -2
3 1 -1 2 3 4 1 5 9 -5 12 -15
Net Cash Flow 0 1 5 -6 -1 -0 -0 1 0 0 0 0

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 14% 42% 22% -14% 9% -19% 16% 7% 9% 15% 15% 24%
Debtor Days 30 100 97 103 104 113 81 180 193 177 184 333
Inventory Turnover 1.84 0.37 3.09

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
51.92 51.92 51.92 51.92 49.41 46.90 46.90 46.90 41.22 41.22 41.22 41.22
0.50 0.50 0.50 0.50 0.50 0.50 0.50 10.08 10.08 10.08 10.09 10.08
47.58 47.58 47.58 47.58 50.09 52.59 52.59 43.01 48.70 48.70 48.69 48.70