Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:16 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543767 | NSE: BTML

Bodhi Tree Multimedia Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹10.00Undervalued by 60.00%vs CMP ₹6.25

P/E (16.9) × ROE (16.3%) × BV (₹4.45) × DY (2.00%)

₹7.63Undervalued by 22.08%vs CMP ₹6.25
MoS: +18.1% (Adequate)Confidence: 48/100 (Moderate)Models: 3 Under, 1 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹11.5522%Under (+84.8%)
Graham NumberEarnings₹6.0916%Fair (-2.6%)
Earnings PowerEarnings₹0.4013%Over (-93.6%)
DCFCash Flow₹7.6311%Under (+22.1%)
Net Asset ValueAssets₹4.397%Over (-29.8%)
EV/EBITDAEnterprise₹2.529%Over (-59.7%)
Earnings YieldEarnings₹3.707%Over (-40.8%)
ROCE CapitalReturns₹25.429%Under (+306.7%)
Revenue MultipleRevenue₹2.445%Over (-61%)
Consensus (9 models)₹7.63100%Undervalued
Key Drivers: Wide model spread (₹0–₹25) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 15.5%

*Investments are subject to market risks

Investment Snapshot

70
Bodhi Tree Multimedia Ltd scores 70/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health78/100 · Strong
ROCE 22.4% ExcellentROE 16.3% GoodD/E 0.41 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 3.13% MF buyingPromoter holding at 24.4% Stable
Earnings Quality50/100 · Moderate
OPM stable around 10% Steady
Quarterly Momentum80/100 · Strong
Revenue (4Q): +71% YoY AcceleratingProfit (4Q): +89% YoY StrongOPM: 10.4% (down 4.3% YoY) Margin pressure
Industry Rank80/100 · Strong
P/E 16.9 vs industry 48.3 Cheaper than peersROCE 22.4% vs industry 17.2% Above peers3Y sales CAGR: 15% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:16 am

Market Cap 114 Cr.
Current Price 6.25
Intrinsic Value₹7.63
High / Low 10.6/5.05
Stock P/E16.9
Book Value 4.45
Dividend Yield0.00 %
ROCE22.4 %
ROE16.3 %
Face Value 1.00
PEG Ratio1.09

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Bodhi Tree Multimedia Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bodhi Tree Multimedia Ltd 114 Cr. 6.25 10.6/5.0516.9 4.450.00 %22.4 %16.3 % 1.00
7Seas Entertainment Ltd 173 Cr. 75.1 101/63.079.6 8.900.00 %12.0 %11.8 % 10.0
Industry Average143.50 Cr40.6848.256.680.00%17.20%14.05%5.50

All Competitor Stocks of Bodhi Tree Multimedia Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 11.1321.9716.2113.0212.9021.8618.0114.0116.8740.2118.1223.4039.02
Expenses 10.1417.3614.4011.3811.9420.4918.6211.6214.3935.4716.8419.4934.95
Operating Profit 0.994.611.811.640.961.37-0.612.392.484.741.283.914.07
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%
Other Income 0.030.130.020.010.010.060.000.820.77-0.920.291.000.56
Interest 0.080.130.080.090.200.190.230.460.600.740.870.620.81
Depreciation 0.000.050.050.050.050.070.080.080.080.080.080.080.63
Profit before tax 0.944.561.701.510.721.17-0.922.672.573.000.624.213.19
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%
Net Profit 0.933.261.260.980.281.06-1.022.251.811.880.483.052.35
EPS in Rs 0.050.180.070.04-0.010.09-0.030.100.080.120.020.150.08

Last Updated: March 3, 2026, 11:40 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:50 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 273659436489121
Expenses 233256375880107
Operating Profit 33356914
OPM % 12%9%5%12%9%10%12%
Other Income 1000011
Interest 0001123
Depreciation 0000001
Profit before tax 43355711
Tax % 3%24%-6%29%30%33%
Net Profit 4233458
EPS in Rs 0.900.140.180.180.190.270.37
Dividend Payout % 0%5%0%19%18%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-50.00%50.00%0.00%33.33%25.00%
Change in YoY Net Profit Growth (%)0.00%100.00%-50.00%33.33%-8.33%

Bodhi Tree Multimedia Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:27%
3 Years:15%
TTM:36%
Compounded Profit Growth
10 Years:%
5 Years:6%
3 Years:15%
TTM:303%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:17%
1 Year:-48%
Return on Equity
10 Years:%
5 Years:20%
3 Years:16%
Last Year:16%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: March 3, 2026, 12:40 am

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.261112121218
Reserves -05812152062
Borrowings 535552126
Other Liabilities 108615293827
Total Liabilities 151821456292134
Fixed Assets 0000111
CWIP 0000000
Investments 0000000
Other Assets 151721456191133
Total Assets 151821456292134

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -43-4-7-2-14
Cash from Investing Activity + -0-0-0-0-0-0
Cash from Financing Activity + 4-1210-214
Net Cash Flow 02-23-4-0
Free Cash Flow -43-4-7-2-14
CFO/OP -105%92%-112%-120%-12%-128%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-2.000.00-2.000.001.00-12.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 57.5382.227.04112.9079.9695.65
Inventory Days 584.7139.55
Days Payable 705.1921.97
Cash Conversion Cycle 57.53-38.2624.63112.9079.9695.65
Working Capital Days -21.5912.8943.12142.80109.73101.68
ROCE %47.81%27.41%23.11%18.61%22.43%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 35.42%35.42%35.42%35.30%35.30%35.30%35.30%35.29%35.29%24.43%24.43%24.43%
FIIs 0.48%0.89%0.88%0.44%1.07%0.23%0.62%0.60%0.61%0.42%0.48%0.39%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%5.51%8.80%8.79%8.64%
Public 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 7179231,0621,8714,02314,97514,06317,87520,24522,35721,98021,419

Shareholding Pattern Chart

No. of Shareholders

Bodhi Tree Multimedia Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.392.843.6723.6819.94
Diluted EPS (Rs.) 0.392.843.6723.6830.91
Cash EPS (Rs.) 0.423.022.7623.7720.05
Book Value[Excl.RevalReserv]/Share (Rs.) 2.6221.8019.9176.3152.63
Book Value[Incl.RevalReserv]/Share (Rs.) 2.6221.8019.9176.3152.63
Revenue From Operations / Share (Rs.) 7.1351.2234.10472.68285.50
PBDIT / Share (Rs.) 0.774.834.2624.8028.09
PBIT / Share (Rs.) 0.744.654.1124.7227.98
PBT / Share (Rs.) 0.584.073.6422.8626.25
Net Profit / Share (Rs.) 0.392.842.6123.6819.94
NP After MI And SOA / Share (Rs.) 0.392.712.6123.6819.94
PBDIT Margin (%) 10.869.4212.505.249.83
PBIT Margin (%) 10.489.0712.055.229.79
PBT Margin (%) 8.207.9410.684.839.19
Net Profit Margin (%) 5.525.537.645.016.98
NP After MI And SOA Margin (%) 5.475.307.645.016.98
Return on Networth / Equity (%) 14.9012.4513.0931.0337.88
Return on Capital Employeed (%) 28.2820.6920.3125.4452.48
Return On Assets (%) 5.315.497.1613.9714.20
Long Term Debt / Equity (X) 0.000.000.010.270.01
Total Debt / Equity (X) 0.630.180.200.550.41
Asset Turnover Ratio (%) 1.161.191.283.052.21
Current Ratio (X) 1.431.602.041.981.34
Quick Ratio (X) 1.021.111.571.331.03
Inventory Turnover Ratio (X) 4.420.000.000.000.00
Dividend Payout Ratio (NP) (%) 0.0030.150.000.004.71
Dividend Payout Ratio (CP) (%) 0.0028.270.000.004.69
Earning Retention Ratio (%) 0.0069.850.000.0095.29
Cash Earning Retention Ratio (%) 0.0071.730.000.0095.31
Interest Coverage Ratio (X) 4.768.379.1813.3916.22
Interest Coverage Ratio (Post Tax) (X) 3.425.926.6113.7812.52
Enterprise Value (Cr.) 119.01212.74217.7922.3810.91
EV / Net Operating Revenue (X) 1.343.325.110.370.30
EV / EBITDA (X) 12.3035.2640.867.223.11
MarketCap / Net Operating Revenue (X) 1.113.265.100.300.29
Retention Ratios (%) 0.0069.840.000.0095.28
Price / BV (X) 3.017.658.731.891.62
Price / Net Operating Revenue (X) 1.113.265.100.300.29
EarningsYield 0.040.010.010.160.23

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bodhi Tree Multimedia Ltd. is a Public Limited Listed company incorporated on 04/07/2013 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L22211MH2013PLC245208 and registration number is 245208. Currently Company is involved in the business activities of Production of television programmes or television commercials. Company's Total Operating Revenue is Rs. 64.15 Cr. and Equity Capital is Rs. 12.50 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Digital Entertainment507, 5th Floor, Reliable Business Center Commercial Premises Co. Op. Soc. Ltd, Mumbai Maharashtra 400102Contact not found
Management
NamePosition Held
Mr. Mautik Ajit ToliaChairperson & Managing Director
Mr. Sukesh Devdas MotwaniWhole Time Director
Ms. Nutan JhaInd. Non-Executive Director
Mr. Rahul KanodiaInd. Non-Executive Director
Mr. Suneel Kumar JainInd. Non-Executive Director

FAQ

What is the intrinsic value of Bodhi Tree Multimedia Ltd and is it undervalued?

As of 13 April 2026, Bodhi Tree Multimedia Ltd's intrinsic value is ₹7.63, which is 22.08% higher than the current market price of ₹6.25, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (16.3 %), book value (₹4.45), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bodhi Tree Multimedia Ltd?

Bodhi Tree Multimedia Ltd is trading at ₹6.25 as of 13 April 2026, with a FY2026-2027 high of ₹10.6 and low of ₹5.05. The stock is currently near its 52-week low. Market cap stands at ₹114 Cr..

How does Bodhi Tree Multimedia Ltd's P/E ratio compare to its industry?

Bodhi Tree Multimedia Ltd has a P/E ratio of 16.9, which is below the industry average of 48.25. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Bodhi Tree Multimedia Ltd financially healthy?

Key indicators for Bodhi Tree Multimedia Ltd: ROCE of 22.4 % indicates efficient capital utilization; ROE of 16.3 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Bodhi Tree Multimedia Ltd profitable and how is the profit trend?

Bodhi Tree Multimedia Ltd reported a net profit of ₹5 Cr in Mar 2025 on revenue of ₹89 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Bodhi Tree Multimedia Ltd pay dividends?

Bodhi Tree Multimedia Ltd has a dividend yield of 0.00 % at the current price of ₹6.25. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Bodhi Tree Multimedia Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports