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: 539122 | NSE: BODHTREE

Bodhtree Consulting Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹49.83Undervalued by 263.72%vs CMP ₹13.70

P/E (65.1) × ROE (9.0%) × BV (₹10.40) × DY (2.00%)

₹29.28Undervalued by 113.72%vs CMP ₹13.70
MoS: +53.2% (Strong)Confidence: 50/100 (Moderate)Models: 2 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹73.5430%Under (+436.8%)
Graham NumberEarnings₹10.7118%Over (-21.8%)
DCFCash Flow₹5.0414%Over (-63.2%)
Net Asset ValueAssets₹10.3910%Over (-24.2%)
Earnings YieldEarnings₹4.9010%Over (-64.2%)
ROCE CapitalReturns₹26.1012%Under (+90.5%)
Revenue MultipleRevenue₹2.777%Over (-79.8%)
Consensus (7 models)₹29.28100%Undervalued
Key Drivers: EPS CAGR 47.6% lifts DCF — verify sustainability. | Wide model spread (₹3–₹74) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 47.6%

*Investments are subject to market risks

Investment Snapshot

45
Bodhtree Consulting Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 8.1% AverageROE 9.0% AverageD/E 0.21 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 73.2% Stable
Earnings Quality55/100 · Moderate
OPM expanding (-33% → -16%) ImprovingWorking capital: 387 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -33% YoY DecliningOPM: 8.8% (down 21.2% YoY) Margin pressure
Industry Rank35/100 · Weak
P/E 65.1 vs industry 98.1 Cheaper than peersROCE 8.1% vs industry 14.9% Below peersROE 9.0% vs industry 21.0% Below peers3Y sales CAGR: -61% Shrinking

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 30.0 Cr.
Current Price 13.7
Intrinsic Value₹29.28
High / Low 47.6/13.0
Stock P/E65.1
Book Value 10.4
Dividend Yield0.00 %
ROCE8.10 %
ROE9.02 %
Face Value 10.0
PEG Ratio1.37

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

View Share Price Target for Bodhtree Consulting Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bodhtree Consulting Ltd 30.0 Cr. 13.7 47.6/13.065.1 10.40.00 %8.10 %9.02 % 10.0
Equippp Social Impact Technologies Ltd 150 Cr. 14.6 24.0/13.962.2 0.850.00 %11.0 %7.53 % 1.00
ASM Technologies Ltd 3,611 Cr. 2,476 4,596/1,10959.2 2020.18 %19.3 %16.8 % 10.0
Adjia Technologies Ltd 4.70 Cr. 53.4 53.8/40.058.8 25.00.00 %3.94 %2.24 % 10.0
ERP Soft Systems Ltd 18.7 Cr. 47.3 148/42.974.9 46.00.00 %1.63 %1.07 % 10.0
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Bodhtree Consulting Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 22.372.481.760.332.3212.140.091.304.040.651.913.585.58
Expenses 24.4727.202.300.402.4712.330.962.122.831.771.593.915.09
Operating Profit -2.10-24.72-0.54-0.07-0.15-0.19-0.87-0.821.21-1.120.32-0.330.49
OPM % -9.39%-996.77%-30.68%-21.21%-6.47%-1.57%-966.67%-63.08%29.95%-172.31%16.75%-9.22%8.78%
Other Income 1.39-0.25-0.010.590.000.070.020.11-0.010.380.020.970.11
Interest 0.220.300.210.430.450.060.020.000.010.070.010.090.00
Depreciation 0.11-0.870.110.110.020.020.020.020.020.020.020.020.03
Profit before tax -1.04-24.40-0.87-0.02-0.62-0.20-0.89-0.731.17-0.830.310.530.57
Tax % -10.58%1.11%4.60%200.00%0.00%340.00%0.00%-1.37%0.00%0.00%3.23%20.75%1.75%
Net Profit -0.93-24.67-0.90-0.06-0.62-0.87-0.89-0.721.18-0.830.310.420.56
EPS in Rs -0.09-2.47-0.09-0.01-0.06-0.10-0.10-0.080.14-0.100.140.190.26

Last Updated: February 2, 2026, 7:16 pm

Quarterly Chart

Profit & Loss - Annual Report

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

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 46.7042.8246.2178.76114.50116.29141.43145.60104.1939.3416.566.0711.72
Expenses 42.1439.5842.6971.46100.2896.99134.88132.6399.9767.2517.487.6812.36
Operating Profit 4.563.243.527.3014.2219.306.5512.974.22-27.91-0.92-1.61-0.64
OPM % 9.76%7.57%7.62%9.27%12.42%16.60%4.63%8.91%4.05%-70.95%-5.56%-26.52%-5.46%
Other Income 1.060.571.510.880.232.659.988.832.063.460.650.521.48
Interest 1.201.662.482.522.083.512.771.541.111.151.180.100.17
Depreciation 0.881.531.271.205.795.866.814.634.720.450.250.070.09
Profit before tax 3.540.621.284.466.5812.586.9515.630.45-26.05-1.70-1.260.58
Tax % 8.76%8.06%-38.28%36.32%32.67%35.45%35.97%16.51%-62.22%0.81%44.71%0.79%
Net Profit 3.220.561.772.844.438.124.4413.050.72-26.26-2.46-1.270.46
EPS in Rs 0.370.060.200.310.440.810.441.310.07-2.63-0.29-0.150.49
Dividend Payout % 0.00%0.00%0.00%31.78%33.79%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-82.61%216.07%60.45%55.99%83.30%-45.32%193.92%-94.48%-3747.22%90.63%48.37%
Change in YoY Net Profit Growth (%)0.00%298.68%-155.62%-4.47%27.31%-128.62%239.24%-288.40%-3652.74%3837.85%-42.26%

Bodhtree Consulting Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-18%
5 Years:-47%
3 Years:-61%
TTM:-47%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:97%
Stock Price CAGR
10 Years:9%
5 Years:3%
3 Years:31%
1 Year:%
Return on Equity
10 Years:0%
5 Years:-10%
3 Years:-31%
Last Year:-9%

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

Balance Sheet

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 17.5517.5517.5518.0519.9619.9619.9619.9619.9619.9617.1717.1721.87
Reserves 8.829.0417.5222.8424.0330.2934.5047.5348.2221.97-2.55-3.640.88
Borrowings 5.0711.4913.968.0322.2411.8616.8912.5517.8712.610.000.490.26
Other Liabilities 9.9814.9116.4142.0343.0388.2257.9160.7755.7562.630.771.772.40
Total Liabilities 41.4252.9965.4490.95109.26150.33129.26140.81141.80117.1715.3915.7925.41
Fixed Assets 5.044.084.6013.8014.9218.1011.787.132.361.910.370.240.21
CWIP 0.000.009.737.698.711.5114.5625.8325.8325.830.000.000.00
Investments 7.237.237.247.347.317.286.790.760.810.820.070.070.00
Other Assets 29.1541.6843.8762.1278.32123.4496.13107.09112.8088.6114.9515.4825.20
Total Assets 41.4252.9965.4490.95109.26150.33129.26140.81141.80117.1715.3915.7925.41

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1.20-2.642.4913.67-3.8917.089.981.26-5.747.32-2.85-1.65
Cash from Investing Activity + -2.04-0.69-11.19-8.14-7.70-1.55-13.354.201.200.140.110.59
Cash from Financing Activity + 0.834.788.72-5.3211.62-15.163.95-6.01-3.151.6613.780.40
Net Cash Flow -0.011.450.010.220.030.370.58-0.55-7.699.1211.04-0.66
Free Cash Flow -0.84-3.53-9.035.33-11.8215.25-3.59-9.99-4.697.32-2.86-1.65
CFO/OP 39%-85%63%214%-11%81%155%10%-136%-26%310%102%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.51-8.25-10.44-0.73-8.027.44-10.340.42-13.65-40.52-0.92-2.10

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 80.58180.11192.97176.85184.00333.08187.80210.40313.54582.01150.10366.20
Inventory Days
Days Payable
Cash Conversion Cycle 80.58180.11192.97176.85184.00333.08187.80210.40313.54582.01150.10366.20
Working Capital Days 69.4075.6184.9139.0240.5871.0667.4687.21128.53116.90148.56387.25
ROCE %15.72%6.56%8.63%14.17%15.04%24.36%14.60%11.41%1.93%-35.42%-1.50%-8.10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 41.22%41.22%41.22%41.22%41.22%93.17%93.17%93.17%93.17%93.17%73.17%73.17%
DIIs 0.50%0.50%0.50%0.50%0.50%0.06%0.06%0.06%0.06%0.06%0.05%0.05%
Public 58.28%58.28%58.28%58.28%58.28%6.78%6.77%6.77%6.77%6.76%26.77%26.78%
No. of Shareholders 4,5584,6054,7204,7474,7444,7734,5664,5664,3614,3374,4614,504

Shareholding Pattern Chart

No. of Shareholders

Bodhtree Consulting 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 23Mar 22Mar 21Mar 20Mar 19
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -13.330.346.372.073.90
Diluted EPS (Rs.) -13.330.346.372.073.90
Cash EPS (Rs.) -13.112.708.695.486.86
Book Value[Excl.RevalReserv]/Share (Rs.) 20.8234.1533.8226.9825.03
Book Value[Incl.RevalReserv]/Share (Rs.) 20.8234.1533.8226.9825.03
Revenue From Operations / Share (Rs.) 19.7152.2072.9570.8658.30
PBDIT / Share (Rs.) -12.443.1210.798.1310.85
PBIT / Share (Rs.) -12.670.758.474.717.92
PBT / Share (Rs.) -13.220.197.673.336.16
Net Profit / Share (Rs.) -13.330.336.372.073.92
NP After MI And SOA / Share (Rs.) -13.330.336.372.073.92
PBDIT Margin (%) -63.115.9814.7811.4618.61
PBIT Margin (%) -64.251.4411.606.6513.58
PBT Margin (%) -67.090.3810.504.6910.56
Net Profit Margin (%) -67.620.648.732.926.73
NP After MI And SOA Margin (%) -67.620.648.732.926.73
Return on Networth / Equity (%) -64.010.9818.847.6715.68
Return on Capital Employeed (%) -54.912.1523.6615.1029.81
Return On Assets (%) -22.770.479.033.205.21
Long Term Debt / Equity (X) 0.100.020.050.150.04
Total Debt / Equity (X) 0.300.250.170.300.21
Asset Turnover Ratio (%) 0.300.731.081.010.89
Current Ratio (X) 1.241.551.551.441.27
Quick Ratio (X) 1.241.551.541.441.27
Dividend Payout Ratio (NP) (%) 0.000.000.000.003.92
Dividend Payout Ratio (CP) (%) 0.000.000.000.002.24
Earning Retention Ratio (%) 0.000.000.000.0096.08
Cash Earning Retention Ratio (%) 0.000.000.000.0097.76
Interest Coverage Ratio (X) -22.285.6113.475.866.18
Interest Coverage Ratio (Post Tax) (X) -22.871.608.962.493.23
Enterprise Value (Cr.) 20.6073.0366.4879.3988.39
EV / Net Operating Revenue (X) 0.520.700.450.560.75
EV / EBITDA (X) -0.8211.723.094.894.08
MarketCap / Net Operating Revenue (X) 0.320.560.390.470.69
Retention Ratios (%) 0.000.000.000.0096.07
Price / BV (X) 0.300.860.851.241.62
Price / Net Operating Revenue (X) 0.320.560.390.470.69
EarningsYield -2.110.010.220.060.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bodhtree Consulting Ltd. is a Public Limited Listed company incorporated on 16/07/1982 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L74140TG1982PLC040516 and registration number is 040516. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company's Total Operating Revenue is Rs. 6.07 Cr. and Equity Capital is Rs. 17.17 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareLevel-2, Wing-A, Melange Towers, Hyderabad Telangana 500081Contact not found
Management
NamePosition Held
Mr. Santosh Kumar VanagapallyWhole Time Director
Mr. Prashanth MittaWholeTime Director & CEO
Mr. Nirvigna KotlaExecutive Director
Mrs. Sucharitha BandugulaNon Executive Director
Ms. Ajay Kumar GiriIndependent Director
Mr. Nikshit Hemendra ShahIndependent Director
Mr. Maruti Venkata Subbarao PoluriIndependent Director

FAQ

What is the intrinsic value of Bodhtree Consulting Ltd and is it undervalued?

As of 15 April 2026, Bodhtree Consulting Ltd's intrinsic value is ₹29.28, which is 113.72% higher than the current market price of ₹13.70, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (9.02 %), book value (₹10.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bodhtree Consulting Ltd?

Bodhtree Consulting Ltd is trading at ₹13.70 as of 15 April 2026, with a FY2026-2027 high of ₹47.6 and low of ₹13.0. The stock is currently near its 52-week low. Market cap stands at ₹30.0 Cr..

How does Bodhtree Consulting Ltd's P/E ratio compare to its industry?

Bodhtree Consulting Ltd has a P/E ratio of 65.1, which is below the industry average of 98.13. This is broadly in line with or below the industry average.

Is Bodhtree Consulting Ltd financially healthy?

Key indicators for Bodhtree Consulting Ltd: ROCE of 8.10 % is on the lower side compared to the industry average of 14.90%. Dividend yield is 0.00 %.

Is Bodhtree Consulting Ltd profitable and how is the profit trend?

Bodhtree Consulting Ltd reported a net profit of ₹-1 Cr in Mar 2025 on revenue of ₹6 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Bodhtree Consulting Ltd pay dividends?

Bodhtree Consulting Ltd has a dividend yield of 0.00 % at the current price of ₹13.70. 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 Bodhtree Consulting 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