TV Broadcasting & Software Production · Founded 2013 · www.bodhitreemultimedia.com · BSE 543767 · NSE BTML · ISIN INE0EEJ01023
No Notes Added Yet
Business
Bodhi Tree Multimedia Ltd. (BTML) operates in the media and entertainment sector, primarily focused on TV Broadcasting and Software Production. The company's core business model involves creating, acquiring, and distributing content for television platforms, and potentially developing software solutions for media-related applications. Revenue is likely generated through advertising sales on its broadcast channels, subscription fees (if applicable), content licensing, and potentially through B2B software services or product sales to other media companies.
Revenue Mix
Based on the provided information, the key segments are TV Broadcasting and Software Production.
TV Broadcasting: This segment would encompass content creation, production, and distribution across various television channels or platforms. Revenue streams typically include advertising, syndication, and possibly direct-to-consumer subscriptions.
Software Production: This segment involves developing and providing software solutions relevant to the media industry, which could include content management systems, broadcast automation tools, digital asset management, or other media tech solutions. Revenue would come from software sales, licensing, maintenance, or custom development services.
Specific revenue contributions from each segment are not available.
Industry
The Indian TV Broadcasting and Software Production industry is dynamic, competitive, and undergoing significant transformation due to digitalization and the rise of OTT platforms. The broadcasting space is characterized by numerous regional and national players, with content being a key differentiator. The software production segment for media is niche but growing, driven by the need for efficiency and digital transformation. Without specific market share data, BTML's positioning cannot be precisely determined, but it likely operates among a diverse set of competitors, including larger established media houses and smaller, specialized content/tech providers. Its success would depend on its ability to carve out niches in content or technology.
MOAT
Without specific details, strong, durable competitive advantages are not immediately apparent for BTML. Potential sources of a moat in this industry could include:
Content Library: A deep and diverse library of popular content (if applicable).
Brand Recognition: Strong brand loyalty for its broadcast channels (if established).
Distribution Network: Extensive reach across traditional TV and digital platforms.
Technological Expertise: Proprietary software or innovative media tech solutions that offer superior value.
Given the general nature of the information, BTML would need to demonstrate excellence in one or more of these areas to establish a sustainable moat.
Growth Drivers
Increasing Media Consumption: Growing disposable incomes and rising media consumption in India, especially in regional markets.
Digital Transformation: Expansion into digital streaming (OTT) and online content delivery, which offers new distribution and monetization avenues.
Content Diversification: Ability to produce or acquire engaging content across various genres and languages to capture wider audiences.
B2B Software Demand: Growing need for media technology solutions among broadcasters and content creators for efficiency and digital adaptation.
Advertising Market Growth: A recovering and expanding advertising market, particularly digital advertising.
Risks
Intense Competition: Highly fragmented and competitive landscape in both broadcasting and software, with pressure on content costs and advertising rates.
Content Obsolescence & Costs: Rapid shifts in audience preferences requiring constant investment in new, high-quality content, leading to escalating production costs.
Regulatory Changes: Evolving regulations in the broadcasting and digital media space (e.g., TRAI regulations, content censorship).
Technological Disruption: Threat from new technologies (e.g., AI in content creation, direct-to-consumer models bypassing traditional broadcasters) and "cord-cutting."
Advertising Market Volatility: Dependence on advertising revenue makes the company vulnerable to economic downturns and shifts in advertiser spending.
Management & Ownership
As a listed entity, BTML is managed by a professional board and executive team. Ownership typically resides with the founding promoters (key shareholders) and institutional/public investors. The quality of management, particularly their ability to navigate the fast-evolving media landscape, innovate in content and technology, and manage financial resources effectively, is crucial for the company's success. Specific details about individual promoters or the management team are not provided.
Outlook
Bodhi Tree Multimedia Ltd. operates in a sector with significant long-term growth potential, driven by India's demographic tailwinds and increasing digital adoption. The dual focus on TV broadcasting and software production offers diversification; successful execution in either or both segments could yield positive results. The bull case rests on the company's ability to consistently deliver popular content, effectively monetize its audience across traditional and digital platforms, and develop cutting-edge media software solutions. However, the bear case highlights the substantial risks associated with fierce competition, high content costs, rapid technological shifts, and regulatory uncertainties. Navigating these challenges while efficiently managing capital will be key to its future trajectory.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 13 | 22 | 18 | 14 | 17 | 40 | 18 | 23 | 39 | 35 |
| Other Income | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 1 | 1 | 1 |
| Total Income | 13 | 22 | 18 | 15 | 18 | 39 | 19 | 24 | 40 | 36 |
| Total Expenditure | 12 | 20 | 19 | 12 | 14 | 35 | 16 | 19 | 35 | 30 |
| Operating Profit | 1 | 1 | -1 | 3 | 3 | 4 | 2 | 5 | 5 | 6 |
| Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | -1 | 3 | 3 | 3 | 2 | 4 | 3 | 3 |
| Provision for Tax | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
| Profit After Tax | 0 | 1 | -1 | 2 | 2 | 2 | 1 | 3 | 2 | 2 |
| Adjustments | -0 | 1 | 0 | -0 | -0 | 0 | -0 | -0 | -1 | -0 |
| Profit After Adjustments | -0 | 2 | -1 | 2 | 1 | 2 | 1 | 3 | 1 | 2 |
| Adjusted Earnings Per Share | -0 | 0.1 | -0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 27 | 36 | 59 | 43 | 64 | 89 | 115 |
| Other Income | 1 | 0 | 0 | 0 | 0 | 1 | 4 |
| Total Income | 27 | 36 | 59 | 43 | 64 | 90 | 119 |
| Total Expenditure | 23 | 32 | 56 | 37 | 58 | 80 | 100 |
| Operating Profit | 4 | 4 | 3 | 5 | 6 | 10 | 18 |
| Interest | 0 | 0 | 0 | 1 | 1 | 2 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 3 | 3 | 5 | 5 | 7 | 12 |
| Provision for Tax | 0 | 1 | -0 | 1 | 2 | 2 | 3 |
| Profit After Tax | 4 | 2 | 3 | 3 | 4 | 5 | 8 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -1 |
| Profit After Adjustments | 4 | 2 | 3 | 3 | 3 | 5 | 7 |
| Adjusted Earnings Per Share | 2.6 | 0.4 | 0.5 | 0.2 | 0.3 | 0.4 | 0.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 39% | 15% | 27% | 0% |
| Operating Profit CAGR | 67% | 49% | 20% | 0% |
| PAT CAGR | 25% | 19% | 5% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -33% | -23% | 40% | NA% |
| ROE Average | 16% | 16% | 35% | 29% |
| ROCE Average | 22% | 22% | 28% | 36% |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | -0 | 7 | 10 | 25 | 27 | 33 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 3 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | -0 | -0 | -0 | 1 | 0 |
| Total Current Liabilities | 14 | 11 | 9 | 20 | 34 | 59 |
| Total Liabilities | 14 | 17 | 21 | 45 | 62 | 92 |
| Fixed Assets | 0 | 0 | 0 | 0 | 1 | 1 |
| Other Non-Current Assets | 1 | 2 | 3 | 4 | 7 | 7 |
| Total Current Assets | 13 | 15 | 18 | 41 | 54 | 84 |
| Total Assets | 14 | 17 | 21 | 45 | 62 | 92 |
| #(Fig in Cr.) | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 1 | 3 | 1 | 4 | 1 |
| Cash Flow from Operating Activities | -4 | 3 | -4 | -7 | -2 | -14 |
| Cash Flow from Investing Activities | -0 | -0 | -0 | -0 | -0 | -0 |
| Cash Flow from Financing Activities | 4 | -1 | 2 | 10 | -2 | 14 |
| Net Cash Inflow / Outflow | 0 | 2 | -2 | 3 | -4 | -0 |
| Closing Cash & Cash Equivalent | 1 | 3 | 1 | 4 | 1 | 0 |
| # | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.65 | 0.38 | 0.45 | 0.25 | 0.26 | 0.39 |
| CEPS(Rs) | 2.66 | 0.38 | 0.46 | 0.26 | 0.29 | 0.42 |
| DPS(Rs) | 0 | 0.02 | 0 | 0.05 | 0.1 | 0 |
| Book NAV/Share(Rs) | -0.07 | 0.92 | 1.4 | 1.91 | 2.09 | 2.62 |
| Core EBITDA Margin(%) | 12.13 | 9.01 | 4.74 | 12.1 | 9.34 | 10.48 |
| EBIT Margin(%) | 14.89 | 9.8 | 5.23 | 12.14 | 9.13 | 10.85 |
| Pre Tax Margin(%) | 13.93 | 9.19 | 4.84 | 10.69 | 7.95 | 8.2 |
| PAT Margin (%) | 13.44 | 6.98 | 5.01 | 7.64 | 5.54 | 5.52 |
| Cash Profit Margin (%) | 13.5 | 7.02 | 5.03 | 8.1 | 5.89 | 5.9 |
| ROA(%) | 25.2 | 15.81 | 15.44 | 9.81 | 6.62 | 6.41 |
| ROE(%) | 0 | 84.29 | 39.17 | 19.17 | 13.6 | 16.4 |
| ROCE(%) | 76.26 | 49.73 | 26.53 | 23.32 | 18.8 | 22.49 |
| Receivable days | 57.54 | 62.65 | 47.08 | 87.3 | 77.56 | 76.53 |
| Inventory Days | 73.23 | 44.27 | 28.32 | 65.73 | 73.53 | 82.6 |
| Payable days | -295.79 | 736.66 | -513.21 | -608.5 | -813.16 | -1318.51 |
| PER(x) | 0 | 3.74 | 5.31 | 66.67 | 61.43 | 20.17 |
| Price/Book(x) | 0 | 1.55 | 1.73 | 8.73 | 7.65 | 3.01 |
| Dividend Yield(%) | 0 | 1.17 | 0 | 0.29 | 0.6 | 0 |
| EV/Net Sales(x) | 0.19 | 0.31 | 0.38 | 5.11 | 3.32 | 1.34 |
| EV/Core EBITDA(x) | 1.26 | 3.13 | 7.22 | 40.57 | 35.01 | 11.89 |
| Net Sales Growth(%) | 0 | 33.59 | 65.56 | -27.88 | 50.19 | 39.22 |
| EBIT Growth(%) | 0 | -12.08 | -11.63 | 67.39 | 13.03 | 65.42 |
| PAT Growth(%) | 0 | -30.6 | 18.8 | 9.99 | 8.84 | 38.85 |
| EPS Growth(%) | 0 | -85.56 | 18.8 | -44.98 | 4.17 | 50.27 |
| Debt/Equity(x) | -56.79 | 0.47 | 0.59 | 0.2 | 0.18 | 0.64 |
| Current Ratio(x) | 0.93 | 1.35 | 1.98 | 2.04 | 1.6 | 1.43 |
| Quick Ratio(x) | 0.54 | 1.04 | 1.33 | 1.57 | 1.11 | 1.02 |
| Interest Cover(x) | 15.51 | 16.16 | 13.34 | 8.37 | 7.7 | 4.1 |
| Total Debt/Mcap(x) | 0 | 0.27 | 0.3 | 0.02 | 0.02 | 0.15 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 35.3 | 35.3 | 35.3 | 35.3 | 35.29 | 35.29 | 24.43 | 24.43 | 24.43 | 24.27 |
| FII | 0.44 | 1.07 | 0.23 | 0.62 | 0.6 | 0.61 | 0.42 | 0.48 | 0.39 | 0.39 |
| DII | 0 | 0 | 0 | 0 | 0.01 | 5.51 | 8.8 | 8.79 | 8.64 | 9.31 |
| Public | 64.26 | 63.63 | 64.47 | 64.08 | 64.1 | 58.6 | 66.35 | 66.29 | 66.53 | 66.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.44 | 0.44 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| FII | 0.01 | 0.01 | 0.03 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.07 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.69 | 1.59 | 1.59 | 1.56 | 1.69 |
| Public | 0.8 | 0.8 | 8.06 | 8.01 | 8.01 | 7.32 | 11.98 | 11.97 | 12.01 | 12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 12.5 | 12.5 | 12.5 | 12.5 | 18.05 | 18.05 | 18.05 | 18.17 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +39% | +15% | +27% | — |
| Operating Profit CAGR | +67% | +49% | +20% | — |
| PAT CAGR | +25% | +19% | +5% | — |
| Share Price CAGR | -33% | -23% | +40% | — |
| ROE Average | +16% | +16% | +35% | +29% |
| ROCE Average | +22% | +22% | +28% | +36% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 35.3 | 35.3 | 35.3 | 35.3 | 35.29 | 35.29 | 24.43 | 24.43 | 24.43 | 24.27 |
| FII | 0.44 | 1.07 | 0.23 | 0.62 | 0.6 | 0.61 | 0.42 | 0.48 | 0.39 | 0.39 |
| DII | 0 | 0 | 0 | 0 | 0.01 | 5.51 | 8.8 | 8.79 | 8.64 | 9.31 |
| Public | 64.7 | 64.7 | 64.7 | 64.7 | 64.71 | 64.71 | 75.57 | 75.57 | 75.57 | 75.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.44 | 0.44 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| FII | 0.01 | 0.01 | 0.03 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.07 |
| DII | 0 | 0 | 0 | 0 | 0 | 0.69 | 1.59 | 1.59 | 1.56 | 1.69 |
| Public | 0.81 | 0.81 | 8.08 | 8.08 | 8.09 | 8.09 | 13.64 | 13.64 | 13.64 | 13.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.25 | 1.25 | 12.5 | 12.5 | 12.5 | 12.5 | 18.05 | 18.05 | 18.05 | 18.17 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.