Bodhi Tree Multimedia Ltd

Bodhi Tree Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bodhi Tree Multimedia Ltd

₹ 6.50 0.15%
10 Jun 3:14 p.m.
bodhitreemultimedia.com BSE: 543767 NSE: BTML
About

Incorporated in 2013, Bodhi Tree Multimedia Ltd provides television content and Internet based program[1]

Key Points

Business Overview:[1]
BTL is an entertainment content
production company. It has created
a differentiated content through its
lineup shows. It does content production
for TV, film and digital platforms.

Website BSE NSE
  • Market Cap ₹ 118 Cr.
  • Current Price ₹ 6.50
  • High / Low ₹ 10.6 / 5.05
  • Stock P/E 35.1
  • Book Value ₹ 4.47
  • Dividend Yield 0.00 %
  • ROCE 9.51 %
  • ROE 5.92 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 8.71% over past five years.
  • Promoter holding is low: 24.3%
  • Company has a low return on equity of 10.5% over last 3 years.
  • Promoters have pledged 55.9% of their holding.
  • Earnings include an other income of Rs.2.96 Cr.
  • Debtor days have increased from 97.6 to 137 days.
  • Promoter holding has decreased over last 3 years: -11.2%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment Digital Entertainment

Part of Nifty Waves

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
21.97 16.21 7.33 0.85 12.73 15.30 12.10 10.44 26.31 7.77 12.69 10.69 23.03
17.36 14.40 6.40 1.68 9.58 15.33 10.23 8.50 21.23 7.03 10.94 9.58 20.84
Operating Profit 4.61 1.81 0.93 -0.83 3.15 -0.03 1.87 1.94 5.08 0.74 1.75 1.11 2.19
OPM % 20.98% 11.17% 12.69% -97.65% 24.74% -0.20% 15.45% 18.58% 19.31% 9.52% 13.79% 10.38% 9.51%
0.13 0.02 0.01 0.01 0.21 0.00 0.14 0.51 0.35 0.30 1.32 0.75 0.59
Interest 0.13 0.08 0.09 0.20 0.18 0.23 0.32 0.74 0.69 0.71 0.78 0.80 1.07
Depreciation 0.05 0.05 0.05 0.05 0.06 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.45
Profit before tax 4.56 1.70 0.80 -1.07 3.12 -0.34 1.61 1.63 4.66 0.25 2.21 0.98 1.26
Tax % 17.54% 25.88% 41.25% -15.89% 7.37% 0.00% 24.22% 27.61% 31.33% 12.00% 17.19% 36.73% 46.83%
3.76 1.26 0.47 -0.89 2.90 -0.34 1.23 1.17 3.20 0.23 1.83 0.62 0.68
EPS in Rs 0.21 0.07 0.03 -0.05 0.16 -0.02 0.07 0.06 0.18 0.01 0.10 0.03 0.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
22.14 22.68 11.12 17.22 38.46 26.71 35.69 59.08 42.61 37.12 64.15 54.18
23.75 21.17 13.35 20.49 38.05 23.46 32.47 56.00 37.45 32.02 55.06 48.39
Operating Profit -1.61 1.51 -2.23 -3.27 0.41 3.25 3.22 3.08 5.16 5.10 9.09 5.79
OPM % -7.27% 6.66% -20.05% -18.99% 1.07% 12.17% 9.02% 5.21% 12.11% 13.74% 14.17% 10.69%
0.00 0.00 0.19 0.07 0.18 0.75 0.29 0.30 0.21 0.25 1.01 2.96
Interest 0.27 0.21 0.13 0.11 0.13 0.26 0.22 0.23 0.62 0.59 2.23 3.36
Depreciation 0.03 0.05 0.05 0.04 0.03 0.02 0.01 0.11 0.20 0.21 0.31 0.68
Profit before tax -1.91 1.25 -2.22 -3.35 0.43 3.72 3.28 3.04 4.55 4.55 7.56 4.71
Tax % 0.00% 20.00% 0.00% 0.00% 13.95% 3.49% 24.09% -6.25% 28.57% 30.33% 30.56% 28.66%
-1.91 1.00 -2.22 -3.34 0.36 3.59 2.49 3.23 3.26 3.17 5.26 3.36
EPS in Rs 0.90 0.14 0.18 0.18 0.18 0.29 0.18
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.02% 0.00% 19.17% 19.72% 0.00% 0.00%
Compounded Sales Growth
10 Years: 9%
5 Years: 9%
3 Years: 8%
TTM: -16%
Compounded Profit Growth
10 Years: 13%
5 Years: 6%
3 Years: 1%
TTM: -36%
Stock Price CAGR
10 Years: %
5 Years: 40%
3 Years: -24%
1 Year: -22%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 10%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 0.01 0.01 0.01 0.01 0.01 0.26 1.25 1.25 12.50 12.50 12.50 18.17
Reserves -2.06 -1.06 -3.28 -6.62 -6.26 -0.34 5.33 7.88 12.38 14.51 19.77 63.08
0.99 3.34 2.29 3.88 5.14 5.30 2.84 5.33 5.33 4.67 20.94 35.33
5.93 1.80 3.29 8.68 13.15 9.54 8.12 6.41 15.26 16.37 25.53 26.89
Total Liabilities 4.87 4.09 2.31 5.95 12.04 14.76 17.54 20.87 45.47 48.05 78.74 143.47
0.05 0.06 0.05 0.05 0.03 0.04 0.04 0.23 0.28 0.91 0.63 1.98
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15 0.15 0.15 0.00
Investments 0.00 0.28 0.35 0.36 0.36 0.01 0.01 0.01 0.01 0.03 0.04 8.26
4.82 3.75 1.91 5.54 11.65 14.71 17.49 20.63 45.03 46.96 77.92 133.23
Total Assets 4.87 4.09 2.31 5.95 12.04 14.76 17.54 20.87 45.47 48.05 78.74 143.47

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
0.00 0.00 2.13 -0.60 -1.80 -3.59 3.19 -3.69 -6.92 -1.86 -14.77 -44.58
0.00 0.00 -0.11 -0.92 0.70 -0.03 -0.01 -0.09 -0.07 0.00 -0.04 -10.10
0.00 0.00 -1.97 1.48 1.13 4.09 -1.21 2.24 10.42 -1.98 14.30 54.78
Net Cash Flow 0.00 0.00 0.05 -0.03 0.04 0.47 1.97 -1.55 3.43 -3.83 -0.51 0.11
Free Cash Flow 0.00 0.00 2.09 -0.64 -1.81 -3.62 3.18 -3.78 -6.99 -1.86 -14.79 -46.46
CFO/OP 0% 0% -105% 9% -205% -105% 92% -112% -120% -24% -139% -746%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 57.04 33.64 27.24 79.91 78.30 57.53 82.22 7.04 112.90 81.91 74.08 136.69
Inventory Days 584.71 39.55
Days Payable 705.19 21.97
Cash Conversion Cycle 57.04 33.64 27.24 79.91 78.30 57.53 -38.26 24.63 112.90 81.91 74.08 136.69
Working Capital Days -48.96 -23.50 -123.42 -123.57 -54.10 -21.59 12.89 43.12 142.80 210.62 125.52 254.79
ROCE % 237.40% -319.08% 193.67% 47.81% 27.39% 23.10% 16.58% 23.07% 9.51%

Insights

In beta
Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Cumulative Hours of Content Produced
Hours

Log in to view insights

Please log in to see hidden values.

Login
Number of Shows Produced (Cumulative/Active)
Number
Revenue from Commissioned TV Programs
INR Lakhs
Revenue from Internet Programs / OTT / Web Series
INR Lakhs
Work-in-Progress Inventory
INR Lakhs
Permanent Employee Count
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
35.42% 35.42% 35.30% 35.30% 35.30% 35.30% 35.29% 35.29% 24.43% 24.43% 24.43% 24.27%
0.89% 0.88% 0.44% 1.07% 0.23% 0.62% 0.60% 0.61% 0.42% 0.48% 0.39% 0.39%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 5.51% 8.80% 8.79% 8.64% 9.31%
63.70% 63.71% 64.27% 63.63% 64.47% 64.08% 64.10% 58.61% 66.36% 66.30% 66.53% 66.04%
No. of Shareholders 9231,0621,8714,02314,97514,06317,87520,24522,35721,98021,41921,498

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls

  • Jun 2026
    Transcript
    AI Summary
    PPT
  • Feb 2026
    Transcript
    AI Summary
    PPT
  • Dec 2025
    Transcript PPT
  • Aug 2023
    Transcript
    AI Summary
    PPT
  • May 2023
    Transcript
    AI Summary
    PPT
  • Dec 2022
    Transcript
    AI Summary
    PPT