Bodhi Tree Multimedia Ltd

₹ 7.65 -0.65%

18 Feb 12:43 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. Company has created differentiated content through its lineup shows. Company
does content production for TV, film and digital platforms

Website BSE NSE

Market Cap ₹ 137 Cr.
Current Price ₹ 7.65
High / Low ₹ 13.7 / 7.11
Stock P/E 20.4
Book Value ₹ 4.45
Dividend Yield 0.00 %
ROCE 22.4 %
ROE 16.3 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter

Cons

Promoter holding is low: 24.4%
Promoters have pledged 55.9% of their holding.
Promoter holding has decreased over last 3 years: -11.0%

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	11.13	21.97	16.21	13.02	12.90	21.86	18.01	14.01	16.87	40.21	18.12	23.40	39.02
	10.14	17.36	14.40	11.38	11.94	20.49	18.62	11.62	14.39	35.47	16.84	19.49	34.95
Operating Profit	0.99	4.61	1.81	1.64	0.96	1.37	-0.61	2.39	2.48	4.74	1.28	3.91	4.07
OPM %	8.89%	20.98%	11.17%	12.60%	7.44%	6.27%	-3.39%	17.06%	14.70%	11.79%	7.06%	16.71%	10.43%
	0.03	0.13	0.02	0.01	0.01	0.06	0.00	0.82	0.77	-0.92	0.29	1.00	0.56
Interest	0.08	0.13	0.08	0.09	0.20	0.19	0.23	0.46	0.60	0.74	0.87	0.62	0.81
Depreciation	0.00	0.05	0.05	0.05	0.05	0.07	0.08	0.08	0.08	0.08	0.08	0.08	0.63
Profit before tax	0.94	4.56	1.70	1.51	0.72	1.17	-0.92	2.67	2.57	3.00	0.62	4.21	3.19
Tax %	0.00%	28.51%	25.88%	35.10%	61.11%	9.40%	9.78%	15.73%	29.18%	37.33%	22.58%	27.55%	26.33%
	0.93	3.26	1.26	0.98	0.28	1.06	-1.02	2.25	1.81	1.88	0.48	3.05	2.35
EPS in Rs	0.05	0.18	0.07	0.04	-0.01	0.09	-0.03	0.10	0.08	0.12	0.02	0.15	0.08
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	27	36	59	43	64	89	121
	23	32	56	37	58	80	107
Operating Profit	3	3	3	5	6	9	14
OPM %	12%	9%	5%	12%	9%	10%	12%
	1	0	0	0	0	1	1
Interest	0	0	0	1	1	2	3
Depreciation	0	0	0	0	0	0	1
Profit before tax	4	3	3	5	5	7	11
Tax %	3%	24%	-6%	29%	30%	33%
	4	2	3	3	4	5	8
EPS in Rs	0.90	0.14	0.18	0.18	0.19	0.27	0.37
Dividend Payout %	0%	5%	0%	19%	18%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	27%
3 Years:	15%
TTM:	71%

Compounded Profit Growth
10 Years:	%
5 Years:	6%
3 Years:	15%
TTM:	58%

Stock Price CAGR
10 Years:	%
5 Years:	33%
3 Years:	-32%
1 Year:	-29%

Return on Equity
10 Years:	%
5 Years:	20%
3 Years:	16%
Last Year:	16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	0.26	1	1	12	12	12	18
Reserves	-0	5	8	12	15	20	62
	5	3	5	5	5	21	26
	10	8	6	15	29	38	27
Total Liabilities	15	18	21	45	62	92	134
	0	0	0	0	1	1	1
CWIP	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0
	15	17	21	45	61	91	133
Total Assets	15	18	21	45	62	92	134

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-4	3	-4	-7	-2	-14
	-0	-0	-0	-0	-0	-0
	4	-1	2	10	-2	14
Net Cash Flow	0	2	-2	3	-4	-0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	58	82	7	113	80	96
Inventory Days		585	40
Days Payable		705	22
Cash Conversion Cycle	58	-38	25	113	80	96
Working Capital Days	-22	13	43	143	110	102
ROCE %		48%	27%	23%	19%	22%

Shareholding Pattern

Numbers in percentages

2 Recently

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	35.42%	35.42%	35.42%	35.30%	35.30%	35.30%	35.30%	35.29%	35.29%	24.43%	24.43%	24.43%
	0.48%	0.89%	0.88%	0.44%	1.07%	0.23%	0.62%	0.60%	0.61%	0.42%	0.48%	0.39%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	5.51%	8.80%	8.79%	8.64%
	64.10%	63.70%	63.71%	64.27%	63.63%	64.47%	64.08%	64.10%	58.61%	66.36%	66.30%	66.53%
No. of Shareholders	717	923	1,062	1,871	4,023	14,975	14,063	17,875	20,245	22,357	21,980	21,419

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	68.80%	68.80%	35.42%	35.30%	35.29%	24.43%
	0.00%	0.00%	0.48%	1.07%	0.61%	0.39%
	0.00%	0.00%	0.00%	0.00%	5.51%	8.64%
	31.20%	31.21%	64.10%	63.63%	58.61%	66.53%
No. of Shareholders	180	167	717	4,023	20,245	21,419

* 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

All

Annual reports

Concalls

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