BODHI TREE MULTIMEDIA LTD
BTML · General/Diversified · NSE
₹6
Current Market Price
Fair Value (DCF)
₹1
Margin of Safety
-78.3%
Updated 14m ago
YieldIQ Score
50/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
13%
ROE
—
Debt/Equity
0.32
WACC
11.1%
Market Cap
₹114 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
29.3%
Return on capital employed
EV / EBITDA
6.8×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
4.1×
EBIT covers interest
Current Ratio
1.43×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹6.3
Bear case
₹0.6
MoS -950.0%
Base case
₹1.37
MoS -359.9%
Bull case
₹2.09
MoS -201.4%
Ratio Trends
BTML · last 4 annual periods
ROE
14.9%
ROCE
18.4%
Operating Margin
—
Debt / Equity
0.66×
PE
965.4×
EV / EBITDA
—
Historical Financials
BTML · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹59.1 Cr | ₹42.6 Cr | ₹64.0 Cr | ₹89.1 Cr | +14.7% |
| EBITDA | ₹3.4 Cr | ₹5.4 Cr | ₹6.1 Cr | ₹10.0 Cr | +43.7% |
| EBIT | — | ₹5.1 Cr | ₹5.7 Cr | — | +3.2% |
| PAT | ₹3.2 Cr | ₹3.3 Cr | ₹3.5 Cr | ₹4.9 Cr | +14.8% |
| EPS (diluted) | — | ₹2.67 | ₹2.84 | — | +2.1% |
| CFO | ₹-3.7 Cr | ₹-6.9 Cr | ₹-2.5 Cr | ₹-14.3 Cr | — |
| CapEx | ₹-0.1 Cr | — | — | ₹-0.0 Cr | — |
| FCF | ₹-3.8 Cr | — | — | ₹-14.3 Cr | — |
| Total Assets | ₹20.9 Cr | ₹43.3 Cr | ₹61.5 Cr | ₹91.8 Cr | +63.9% |
| Total Debt | ₹5.4 Cr | ₹4.7 Cr | ₹5.0 Cr | ₹21.6 Cr | +58.4% |
| Shareholders' Equity | ₹9.1 Cr | ₹24.9 Cr | ₹27.2 Cr | ₹32.8 Cr | +53.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BTML vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MUKTAARTS MUKTAARTS | — | — | Pending | 44.3% | — |
| CINEVISTA CINEVISTA | — | — | Pending | -62.6% | — |
| TIPSFILMS TIPSFILMS | — | — | Pending | -100.0% | — |
| EROSMEDIA EROS INTL MEDIA LTD | -45.2% | 17 | High Risk | -65.3% | — |
| UFO UFO | — | — | Pending | 3.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BTML in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BTML →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BTML →
Compare
Head-to-head with peers
Compare BTML side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BTMLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.