Bodhi Tree Multimedia Limited
NSE: BTMLDigital Entertainment
Share price
₹6.88
-3.64% close of 8 Oct 2026
Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 7 Oct 2026, the close above is 8 Oct 2026.
Business score
How strong the business is, in one number. The parts behind it are in Pro.
60
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹124 Cr
P/E ratio
18.8
P/B ratio
1.5
ROCE
16.7%
ROE
13.9%
Dividend yield
0.0%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Our sales figures for this company step up at Mar 2021 and we hold nothing that says why, so we cannot honestly quote a growth rate across it.
Whether it grew faster than its sector
Our sales figures for this company step up at Mar 2021 and we hold nothing that says why, so there is no honest growth rate of its own to set against its sector.
Room to re-rate, or risk of de-rating
At 18.8× earnings against a market that pays 23.9× across 2199 companies we can price. Its own industry sits at 34.5×, across 4 companies. It is against its own five-year median of 36.3×, the 12th percentile of its own range.
Whether growth justifies the valuation
Priced at 0.6 times its growth rate, on earnings growth of 34%.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| Bodhi Tree Multimedia Limited — this one | 34%/yr | 18.8× | ₹0.55 |
| Saregama India Limited | 4%/yr | 40.2× | ₹10.0 |
| Tips Music Limited | 39%/yr | 37.4× | ₹0.96 |
| Zee Entertainment | 95%/yr | 31.6× | ₹0.33 |
| MPS Limited | 14%/yr | 23.9× | ₹1.7 |
| Network18 Media & Investments Limited | 34%/yr | — | — |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies across the whole Media, Entertainment & Publication sector, it ranks 12 of 58 on returns, 5 of 54 on growth, 24 of 58 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
A narrow advantage: it earns 16.7% on capital, ahead of 79% of companies across its whole sector. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
No — Over the last five years the business itself consumed ₹64 crore of cash before any plant spend, funded from lenders and shareholders. And the profit is not backed by cash: it reported a profit over 7 years and consumed cash from the business. Its cash comes back more slowly than it used to: it went from being waiting 43 days for its cash to waiting 130 days for its cash.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
5 of 9 checks clear · 56%
Latest result · Q1 FY27
What the last results showed. Whether management kept its word is in Pro.
Announced 13 Aug 2026 · Consolidated · Unaudited
Revenue
₹30 Cr
Revenue vs last year
+66.1%
Revenue vs last quarter
-13.9%
Net profit
₹1 Cr
Profit vs last year
+63.2%
Profit vs last quarter
-62.5%
Net margin
2.6%
EPS
₹0.04
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹124 Cr
- Prev close
- ₹6.88
- 52w High
- ₹10.1
- 52w Low
- ₹5.1
- Enterprise value
- ₹157 Cr
- Beta
- 0.5
- Price CAGR 1y
- -19.0%
- Price CAGR 3y
- -21.0%
- Price CAGR 5y
- 33.0%
- Price CAGR 10y
- —
Ratios
- Return on assets
- 4.7%
- PEG ratio
- 0.6
- P/E ratio
- 18.8
- P/B ratio
- 1.5
- EV / EBITDA
- 11.5
- Industry P/E
- 19.0
- ROCE
- 16.7%
- ROCE 5y average
- 21.6%
- ROE
- 13.9%
- Debt / Equity
- 0.4
- Interest coverage
- 3.8
- Dividend yield
- 0.0%
- ROE 3y average
- 14.0%
- ROE last year
- 14.0%
Annual P&L
- Annual revenue
- ₹116 Cr
- Annual profit
- ₹8 Cr
- Operating margin
- 12.0%
- Net profit margin
- 6.9%
- EBITDA margin
- 12.1%
- Sales growth 3y
- 39.2%
- Sales growth 5y
- 26.4%
- Profit growth 3y
- 34.0%
- Profit growth 5y
- 26.0%
- EPS
- ₹0.4
- Sales growth TTM
- 43.0%
- Profit growth TTM
- 12.0%
- Dividend payout
- 0.0%
Quarter P&L
- Sales latest quarter
- ₹30 Cr
- Profit latest quarter
- ₹1 Cr
- YoY quarterly sales growth
- 66.1%
- YoY quarterly profit growth
- 62.5%
- OPM latest quarter
- 8.6%
Balance Sheet
- Book Value
- ₹4.6
- Face Value
- ₹1.0
- Total debt
- ₹36 Cr
- Total cash
- ₹3 Cr
- Borrowings
- ₹36 Cr
- Reserves / Equity
- 3.6
Cash Flow
- Operating cash flow
- -₹37 Cr
- Free cash flow
- -₹46 Cr
- FCF yield
- -40.4%
- Net cash flow
- ₹3 Cr
Shareholding
- Promoter holding
- 24.3%
- FII holding
- 0.4%
- DII holding
- 8.9%
- Public holding
- 66.5%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| Nazara Technolo. | 378.45 | 14,534 | 0.00 | -82.5 | -249.5 | 428.8 | -14.0 | 27.1 | |
| 7Seas Enter. | 109.30 | 105.7 | 253 | 0.00 | 0.7 | 27.8 | 5.8 | 17.3 | 9.2 |
| B.A.G. Converge. | 110.15 | 21.7 | 234 | 0.00 | 4.7 | -10.1 | 21.3 | -2.4 | 33.0 |
| Bodhi Tree | 7.14 | 19.6 | 129 | 0.00 | 0.8 | 46.5 | 30.1 | 66.1 | 16.7 |
| Median | 109.72 | 21.7 | 243 | 0.00 | 0.7 | 8.9 | 25.7 | 7.5 | 21.9 |
Competes with: Nazara Technologies Limited
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 16 | 13 | 13 | 22 | 18 | 14 | 17 | 40 | 18 | 23 | 39 | 35 | 30 |
| Expenses | 14 | 11 | 12 | 20 | 19 | 12 | 14 | 35 | 17 | 19 | 35 | 30 | 28 |
| Material Cost | 15 | 16 | 33 | 30 | 26 | ||||||||
| Change in Inventories | 0.45 | 1.90 | -1.92 | -1.47 | -0.77 | ||||||||
| Purchases of Stock-in-Trade | 0 | 0 | 0 | 0 | 0 | ||||||||
| Employee Cost | 0.33 | 0.37 | 2.21 | 0.26 | 0.39 | ||||||||
| Other Expenses | 0.52 | 1.27 | 1.64 | 0.85 | 1.40 | ||||||||
| Operating Profit | 1.81 | 1.64 | 0.96 | 1.37 | -0.61 | 2.39 | 2.48 | 4.74 | 1.28 | 3.91 | 4.07 | 4.84 | 2.59 |
| OPM % | 11 | 13 | 7.44 | 6.27 | -3.39 | 17 | 15 | 12 | 7.06 | 17 | 10 | 14 | 8.60 |
| Other Income | 0.02 | 0.01 | 0.01 | 0.06 | -0 | 0.82 | 0.77 | -0.92 | 0.29 | 1 | 0.56 | 1.22 | 1.47 |
| Exceptional items (within Other Income) | 0 | 0 | -0.04 | 0.11 | 0 | ||||||||
| Interest | 0.08 | 0.09 | 0.20 | 0.19 | 0.23 | 0.46 | 0.60 | 0.74 | 0.87 | 0.62 | 0.81 | 1.17 | 1.34 |
| Depreciation | 0.05 | 0.05 | 0.05 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.63 | 1.71 | 0.92 |
| Profit before tax | 1.70 | 1.51 | 0.72 | 1.17 | -0.92 | 2.67 | 2.57 | 3 | 0.62 | 4.21 | 3.19 | 3.18 | 1.80 |
| Tax % | 26 | 35 | 61 | 9.40 | 9.78 | 16 | 29 | 37 | 23 | 28 | 26 | 34 | 57 |
| Net Profit | 1.26 | 0.98 | 0.28 | 1.06 | -1.02 | 2.25 | 1.81 | 1.88 | 0.48 | 3.05 | 2.35 | 2.09 | 0.78 |
| EPS in Rs | 0.07 | 0.04 | -0.01 | 0.09 | -0.03 | 0.10 | 0.08 | 0.12 | 0.02 | 0.15 | 0.08 | 0.10 | 0.03 |
| Diluted EPS in Rs | 0.06 | 0.17 | 0.13 | 0.11 | 0.04 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
| Sales | 27 | 36 | 59 | 43 | 64 | 89 | 116 | 127 |
| Expenses | 23 | 32 | 56 | 37 | 58 | 80 | 101 | 112 |
| Material Cost | 95 | |||||||
| Change in Inventories | -1.04 | |||||||
| Purchases of Stock-in-Trade | 0 | |||||||
| Employee Cost | 3.17 | |||||||
| Other Expenses | 4.29 | |||||||
| Operating Profit | 3 | 3 | 3 | 5 | 6 | 9 | 14 | 15 |
| OPM % | 12 | 9 | 5 | 12 | 9 | 10 | 12 | 12 |
| Other Income | 1 | 0 | 0 | 0 | 0 | 1 | 3 | 4 |
| Exceptional items (within Other Income) | 0.08 | |||||||
| Interest | 0 | 0 | 0 | 1 | 1 | 2.03 | 4 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0.23 | 0.33 | 2 | 3 |
| Profit before tax | 4 | 3 | 3 | 5 | 5.09 | 7 | 11 | 12 |
| Tax % | 3 | 24 | -6 | 29 | 30 | 33 | 29 | |
| Net Profit | 4 | 2 | 3 | 3 | 3.54 | 4.92 | 8 | 8 |
| EPS in Rs | 0.90 | 0.14 | 0.18 | 0.18 | 0.19 | 0.27 | 0.44 | 0.36 |
| Diluted EPS in Rs | 0.44 | |||||||
| Dividend Payout % | -0 | 5 | -0 | 19 | 18 | -0 | -0 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- —
- 5 years
- 26%
- 3 years
- 39%
- TTM
- 43%
Compounded profit growth
- 10 years
- —
- 5 years
- 26%
- 3 years
- 34%
- TTM
- 12%
Stock price CAGR
- 10 years
- —
- 5 years
- 33%
- 3 years
- -21%
- 1 year
- -19%
Return on equity
- 10 years
- —
- 5 years
- 16%
- 3 years
- 14%
- Last year
- 14%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0.26 | 1 | 1 | 12 | 12 | 12 | 18 |
| Reserves | -0 | 5 | 8 | 12 | 15 | 20 | 65 |
| Borrowings | 5 | 3 | 5 | 5 | 5 | 22 | 36 |
| Other Liabilities | 10 | 8 | 6 | 16 | 29 | 37 | 50 |
| Minority Interest | 4.46 | ||||||
| Total Liabilities | 15 | 18 | 21 | 45 | 62 | 92 | 169 |
| Fixed Assets | 0 | 0 | 0 | 0 | 1 | 1 | 7 |
| CWIP | -0 | -0 | -0 | -0 | 0 | 0 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 15 | 17 | 21 | 45 | 61 | 91 | 154 |
| Total Assets | 15 | 18 | 21 | 45 | 62 | 92 | 169 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -4 | 3 | -4 | -7 | -2 | -14 | -37 |
| Cash from Investing Activity | -0 | -0 | -0 | -0 | -0 | -0 | -10 |
| Cash from Financing Activity | 4 | -1 | 2 | 10 | -2 | 14 | 50 |
| Net Cash Flow | 0 | 2 | -2 | 3 | -4 | -0 | 3 |
| Free Cash Flow | -4 | 3 | -4 | -7 | -2 | -14 | -46 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Debtor Days | 58 | 82 | 7 | 113 | 80 | 96 | 84 |
| Inventory Days | 585 | 40 | 98 | ||||
| Days Payable | 705 | 22 | 91 | ||||
| Cash Conversion Cycle | 58 | -38 | 25 | 120 | 80 | 96 | 84 |
| Working Capital Days | -22 | 13 | 43 | 143 | 110 | 110 | 130 |
| ROCE % | 48 | 27 | 23 | 19 | 22 | 17 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
1 when an audit qualification is filed as repetitive
0.00flag
2026-03-31
the company's own unlisted debt securities in default at period end
0.00cr
2026-06-30
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2026-06-30
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
6.79cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
News
News and filings about Bodhi Tree Multimedia Limited. Open one to see why it matters.
10 Sept, 18:05 IST · Company event · medium impact
Bodhi Tree Multimedia Limited — Resignation of Mrs Nirali Shah as Company Secretary & Compliance Officer of the company w.e.f. October 01, 2026.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Competes with
Sells to
- Amazon Prime Video · OTT/digital content
- BBC · Content production services
- Balaji Telefilms Limited · OTT/digital content for the ALTBalaji (ALTT) platform
- Big Magic · Television content
- Bindaas Channel · Television content
- Bullet · Micro-drama vertical content production
- Channel V · Television content
- Colors · Television original content
- Dangal TV · Television content
- Disney · Television content including daily soaps and reality shows
- JioHotstar (JioStar) · OTT/digital original content
- Kuku TV · Micro-drama vertical content production
- Meta · Digital content
- Netflix · OTT/digital original content
- Sony Pictures Networks India (Sony / Sony LIV) · Television content (daily soaps, reality shows) and digital content
- Star India Private Limited · Television content including daily soaps and reality shows
- Sun TV Network Limited · Television content including daily soaps and reality shows
- Viacom (Voot) · Television content and OTT/digital content
- Vuclip (India) Pvt. Ltd · Digital content
- Worldwide Media Pvt Ltd · Content production services
- YouTube · Digital content and own-IP channels (Little Adda Company, podcasts)
- Zee Entertainment · Television content (daily soaps, reality shows) and regional Marathi content for the Zee Y…
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Media, Entertainment & Publication
- Industry
- Digital Entertainment
- Classification
- Media, Entertainment & Publication › Digital Entertainment
- ISIN
- INE0EEJ01023
News impact
Big market events that reach Bodhi Tree Multimedia Limited, and how the effect spreads.
No recent market events reach this company.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Dividends
| 5 Apr 2024 | split | ₹0 |
|---|---|---|
| 29 Feb 2024 | interim | ₹0.5 |
| 22 Sep 2023 | unspecified | ₹0.5 |
Splits, bonuses & buybacks
- daily-prices repair: 32 rows from NSE's archive (replace 27, delete 0, insert 5), 2020-11-19..2026-02-01 (docs/flat_day_repair.md)1× · 19 Nov 2020
Bulk & block deals
| Date | Who | Bought / sold | Shares | Price |
|---|---|---|---|---|
| 11 Aug 2026 | PRANAY KOCHAR | SELL | 18,34,831 | ₹8.16 |
| 11 Aug 2026 | SAMBHAV RESINS PRIVATE LIMITED | BUY | 12,25,000 | ₹8.71 |
| 11 Aug 2026 | NEELAM SETHIA | SELL | 10,36,000 | ₹8.20 |
| 11 Aug 2026 | SKS M&A CONSULTANCY LLP | BUY | 10,00,000 | ₹8.15 |
| 6 Aug 2026 | JAYANT WEALTH MANAGEMENT PRIVATE LIMITED | SELL | 10,14,400 | ₹7.20 |
| 24 Jul 2026 | JAYANT WEALTH MANAGEMENT PRIVATE LIMITED | BUY | 10,16,000 | ₹7.00 |
| 24 Jul 2026 | KANAK INNOVATIVE LLP | SELL | 9,31,929 | ₹6.33 |
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Results presentation30 Jun 2026
- Earnings call · Q4FY265 Jun 2026
- Annual report · 2024-258 Sep 2025
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.