BTML
FAIRLY_VALUEDBodhi Tree Multimedia Limited
Media · NSE
↑ 3.2% vs fair value
52W Low
₹5
+32.2% from low
52W High
₹11
-36.3% from high
Valuation Gauge
Current Price
₹7
Fair Value
₹7
Fair Value Analysis
₹7
Based on earnings growth potential for Media sector companies | CAUTION: ROCE declining (latest 17.0%) — returns on capital are falling; verify this isn't a value trap. | Growth capped at 11.2% (ROE 9.7%×1.15) — historical CAGR exceeds sustainable rate or COVID period unverifiable.
Growth Valuation
100% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Solid Fundamentals
Profitability
ROE of 9.7% is acceptable for Media sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.3x is well within the Media sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 21.0x trades at a 87% discount to Media sector median (166x) — attractively valued
Cash Flow
Negative FCF of ₹-14 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 14.8% is below the Media sector average of 18.1%
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
-7.3%
Free cash flow / market cap
Revenue Growth (YoY)
+131.3%
Year-on-year revenue change
Profit Growth (YoY)
+29.8%
Year-on-year PAT change
Operating Cash Flow
₹-14 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.3
P/E Ratio
21x
P/B Ratio
2.4x
ROE
9.7%
ROCE
29.3%
Debt / Equity
0.32x
Beta
-0.01
Div Yield
—
FCF (Cr)
₹-14 Cr
Revenue (Cr)
₹89 Cr
EPS Growth 5Y
14.8%
Mkt Cap (Cr)
₹120 Cr
52W High
₹10.5
52W Low
₹5.1
Book Value/Share
₹2.7
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹121 Cr | ₹14 Cr | 12.0% | ₹8 Cr | ₹0.37 |
| 2025-03-31 | ₹89 Cr | ₹9 Cr | 10.0% | ₹5 Cr | ₹0.27 |
| 2024-03-31 | ₹64 Cr | ₹6 Cr | 9.0% | ₹4 Cr | ₹0.19 |
| 2023-03-31 | ₹43 Cr | ₹5 Cr | 12.0% | ₹3 Cr | ₹0.18 |
| 2022-03-31 | ₹59 Cr | ₹3 Cr | 5.0% | ₹3 Cr | ₹0.18 |
| 2021-03-31 | ₹36 Cr | ₹3 Cr | 9.0% | ₹2 Cr | ₹0.14 |
| 2020-03-31 | ₹27 Cr | ₹3 Cr | 12.0% | ₹4 Cr | ₹0.90 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Media| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Premier Polyfilm Limited | ₹58 | ₹488.6 | +88.1% | 19.3 | 19.3% | UNDERVALUED |
Touchwood Entertainment Limited | ₹71.1 | ₹195.6 | +63.6% | 16.7 | 15.0% | FAIRLY_VALUED |
Jagran Prakashan | ₹68.8 | ₹119.1 | +42.2% | 8.9 | 13.3% | FAIRLY_VALUED |
Tips Music Limited | ₹686 | ₹990.2 | +30.7% | 38.2 | 92.3% | UNDERVALUED |
DB Corp (Dainik Bhaskar) | ₹205.9 | ₹250.3 | +17.7% | 11.5 | 19.4% | FAIRLY_VALUED |
Bodhi Tree Multimedia Limited | ₹6.7 | ₹6.9 | +3.2% | 131.6 | 9.7% | FAIRLY_VALUED |
Sun TV Network | ₹485.5 | ₹501.4 | +3.2% | 13.4 | 12.8% | FAIRLY_VALUED |
Hindustan Media Ventures Limited | ₹63.4 | ₹56.4 | -12.4% | 7.1 | 2.7% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant