Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹118 Cr.
Stock P/E
24
P/B
1.4
Current Price
₹6.5
Book Value
₹ 4.6
Face Value
1
52W High
₹10.6
52W Low
₹ 5.1
Dividend Yield
0%

Bodhi TreeMultimedia Overview

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.

Bodhi TreeMultimedia Share Price

Live · BSE / NSE · Inception: 2013
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Bodhi TreeMultimedia Quarterly Results

#(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

Bodhi TreeMultimedia Profit & Loss

#(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

Bodhi TreeMultimedia Balance Sheet

#(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

Bodhi TreeMultimedia Cash Flow

#(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

Bodhi TreeMultimedia Ratios

# 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

Growth Rates

Compounded annual
# 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%

Bodhi TreeMultimedia Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 24.27 %
FII 0.39 %
DII (MF + Insurance) 9.31 %
Public (retail) 75.73 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 35.335.335.335.335.2935.2924.4324.4324.4324.27
FII 0.441.070.230.620.60.610.420.480.390.39
DII 00000.015.518.88.798.649.31
Public 64.764.764.764.764.7164.7175.5775.5775.5775.73
Others 0000000000
Total 100100100100100100100100100100

Bodhi TreeMultimedia Peer Comparison

TV Broadcasting & Software Production Edit Columns

Bodhi TreeMultimedia Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bodhi TreeMultimedia Pros & Cons

Pros

  • Debtor days have improved from -813.16 to -1318.51days.

Cons

  • Promoter holding is low: 24.27%.
  • The company has delivered a poor profit growth of 4% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp