Market Cap ₹219 Cr.
Stock P/E 43.3
P/B 8.3
Current Price ₹17.6
Book Value ₹ 2.1
Face Value 1
52W High ₹23.5
Dividend Yield 0.28%
52W Low ₹ 12.3
Bodhi Tree Multimedia Ltd is a dynamic and innovative media company that specializes in creating captivating content across various platforms. With a focus on storytelling, creativity, and cutting-edge technology, Bodhi Tree produces engaging films, television shows, documentaries, and digital media experiences. The company's diverse team of industry experts collaborates to deliver high-quality productions that entertain, inform, and inspire audiences worldwide. Drawing inspiration from its namesake, the Bodhi Tree, which symbolizes wisdom and growth, the company strives to cultivate meaningful narratives that leave a lasting impact. Through its multimedia endeavors, Bodhi Tree aims to enrich the global media landscape with thought-provoking and visually compelling content.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|
Net Sales | 15 | 3 | 6 | 11 | 22 | 16 | 13 | 13 |
Other Income | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 15 | 3 | 6 | 11 | 22 | 16 | 13 | 13 |
Total Expenditure | 13 | 3 | 7 | 10 | 17 | 14 | 11 | 12 |
Operating Profit | 2 | 0 | -1 | 1 | 5 | 2 | 2 | 1 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit Before Tax | 2 | -0 | -1 | 1 | 5 | 2 | 2 | 1 |
Provision for Tax | -0 | -0 | -0 | 0 | 1 | 0 | 1 | 0 |
Profit After Tax | 2 | -0 | -1 | 1 | 3 | 1 | 1 | 0 |
Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 |
Profit After Adjustments | 2 | -0 | -1 | 1 | 3 | 1 | 1 | -0 |
Adjusted Earnings Per Share | 0.4 | -0 | -0.6 | 0.1 | 0.3 | 0.1 | 0.1 | -0 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|
Net Sales | 27 | 36 | 59 | 43 | 64 |
Other Income | 1 | 0 | 0 | 0 | 0 |
Total Income | 27 | 36 | 59 | 43 | 64 |
Total Expenditure | 23 | 32 | 56 | 37 | 54 |
Operating Profit | 4 | 4 | 3 | 5 | 10 |
Interest | 0 | 0 | 0 | 1 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 4 | 3 | 3 | 5 | 10 |
Provision for Tax | 0 | 1 | -0 | 1 | 2 |
Profit After Tax | 4 | 2 | 3 | 3 | 5 |
Adjustments | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 4 | 2 | 3 | 3 | 5 |
Adjusted Earnings Per Share | 2.8 | 0.4 | 0.5 | 0.3 | 0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -27% | 17% | 0% | 0% |
Operating Profit CAGR | 67% | 8% | 0% | 0% |
PAT CAGR | 0% | -9% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -5% | 146% | NA% | NA% |
ROE Average | 19% | 48% | 36% | 36% |
ROCE Average | 23% | 33% | 44% | 44% |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Shareholder's Funds | -0 | 7 | 10 | 25 |
Minority's Interest | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 3 | 0 |
Other Non-Current Liabilities | 0 | -0 | -0 | -0 |
Total Current Liabilities | 14 | 11 | 9 | 20 |
Total Liabilities | 14 | 17 | 21 | 45 |
Fixed Assets | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 1 | 2 | 3 | 4 |
Total Current Assets | 13 | 15 | 18 | 41 |
Total Assets | 14 | 17 | 21 | 45 |
#(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 3 | 1 |
Cash Flow from Operating Activities | -4 | 3 | -4 | -7 |
Cash Flow from Investing Activities | -0 | -0 | -0 | -0 |
Cash Flow from Financing Activities | 4 | -1 | 2 | 10 |
Net Cash Inflow / Outflow | 0 | 2 | -2 | 3 |
Closing Cash & Cash Equivalent | 1 | 3 | 1 | 4 |
# | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|
Earnings Per Share (Rs) | 2.76 | 0.4 | 0.47 | 0.26 |
CEPS(Rs) | 2.77 | 0.4 | 0.48 | 0.28 |
DPS(Rs) | 0 | 0.1 | 0 | 0.05 |
Book NAV/Share(Rs) | -0.07 | 0.96 | 1.46 | 1.99 |
Core EBITDA Margin(%) | 12.13 | 9.01 | 4.74 | 12.1 |
EBIT Margin(%) | 14.89 | 9.8 | 5.23 | 12.14 |
Pre Tax Margin(%) | 13.93 | 9.19 | 4.84 | 10.69 |
PAT Margin (%) | 13.44 | 6.98 | 5.01 | 7.64 |
Cash Profit Margin (%) | 13.5 | 7.02 | 5.03 | 8.1 |
ROA(%) | 25.2 | 15.81 | 15.44 | 9.81 |
ROE(%) | 0 | 84.29 | 39.17 | 19.17 |
ROCE(%) | 76.26 | 49.73 | 26.53 | 23.32 |
Receivable days | 57.54 | 62.65 | 47.08 | 87.3 |
Inventory Days | 73.23 | 44.27 | 28.32 | 65.73 |
Payable days | -295.79 | 736.66 | -513.21 | -608.5 |
PER(x) | 0 | 3.71 | 5.27 | 66.68 |
Price/Book(x) | 0 | 1.54 | 1.71 | 8.73 |
Dividend Yield(%) | 0 | 1.17 | 0 | 0.29 |
EV/Net Sales(x) | 0.19 | 0.31 | 0.38 | 5.11 |
EV/Core EBITDA(x) | 1.26 | 3.13 | 7.22 | 40.57 |
Net Sales Growth(%) | 0 | 33.59 | 65.56 | -27.88 |
EBIT Growth(%) | 0 | -12.08 | -11.63 | 67.41 |
PAT Growth(%) | 0 | -30.6 | 18.79 | 10.01 |
EPS Growth(%) | 0 | -85.56 | 18.8 | -44.98 |
Debt/Equity(x) | -56.79 | 0.47 | 0.59 | 0.2 |
Current Ratio(x) | 0.93 | 1.35 | 1.98 | 2.04 |
Quick Ratio(x) | 0.54 | 1.04 | 1.33 | 1.57 |
Interest Cover(x) | 15.51 | 16.16 | 13.34 | 8.37 |
Total Debt/Mcap(x) | 0 | 0.27 | 0.3 | 0.02 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 68.8 | 68.8 | 68.8 | 35.42 | 35.42 | 35.42 | 35.42 | 35.42 | 35.3 | 35.3 |
FII | 0 | 0 | 0 | 0 | 0 | 0.48 | 0.89 | 0.88 | 0.44 | 1.07 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 31.2 | 31.2 | 31.2 | 64.58 | 64.58 | 64.1 | 63.69 | 63.7 | 64.26 | 63.63 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2021 | Sep 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.09 | 0.09 | 0.09 | 0.09 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
FII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.04 | 0.04 | 0.04 | 0.16 | 0.81 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.13 | 0.13 | 0.13 | 0.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 |
Pros
Cons
* 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.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About