Login
Home
Charts
Search
Watchlist
Products

Bodhi Tree Multimedia Ltd

BTML·NSE
7.15+0.28%Tue, 22 Sept '26 15:55

Bodhi Tree Multimedia Ltd

BTML
NSE
7.15
+0.28%
|Tue, 22 Sept '26 15:55
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
130Cr
Close
Close Price
7.17
Industry
Industry
Entertainment - Content Providers
PE
Price To Earnings
15.93
PS
Price To Sales
1.02
Revenue
Revenue
127Cr
Rev Gr TTM
Revenue Growth TTM
42.90%
PAT Gr TTM
PAT Growth TTM
29.22%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
131322181417401823393530
Growth YoY
Revenue Growth YoY%
115.215.9-0.511.17.630.883.90.667.0131.3-13.166.1
Expenses
ExpensesCr
111221191214351719353028
Operating Profit
Operating ProfitCr
211-122514453
OPM
OPM%
12.67.46.2-3.417.114.711.87.016.710.513.88.6
Other Income
Other IncomeCr
000011-101111
Interest Expense
Interest ExpenseCr
000001111111
Depreciation
DepreciationCr
000000000121
PBT
PBTCr
211-133314332
Tax
TaxCr
100001101111
PAT
PATCr
101-122203221
Growth YoY
PAT Growth YoY%
230.7-69.9-67.5-180.2129.6546.476.4146.535.629.811.866.0
NPM
NPM%
7.52.24.8-5.616.110.74.72.613.06.06.02.6
EPS
EPS
0.10.00.1-0.10.20.10.10.00.20.10.10.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
131322181417401823393530
Growth YoY
Revenue Growth YoY%
115.215.9-0.511.17.630.883.90.667.0131.3-13.166.1
Expenses
ExpensesCr
111221191214351719353028
Operating Profit
Operating ProfitCr
211-122514453
OPM
OPM%
12.67.46.2-3.417.114.711.87.016.710.513.88.6
Other Income
Other IncomeCr
000011-101111
Interest Expense
Interest ExpenseCr
000001111111
Depreciation
DepreciationCr
000000000121
PBT
PBTCr
211-133314332
Tax
TaxCr
100001101111
PAT
PATCr
101-122203221
Growth YoY
PAT Growth YoY%
230.7-69.9-67.5-180.2129.6546.476.4146.535.629.811.866.0
NPM
NPM%
7.52.24.8-5.616.110.74.72.613.06.06.02.6
EPS
EPS
0.10.00.1-0.10.20.10.10.00.20.10.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
273659436489116127
Growth
Revenue Growth%
33.665.6-27.950.239.229.642.9
Expenses
ExpensesCr
233256375880101112
Operating Profit
Operating ProfitCr
3335691415
OPM
OPM%
12.19.05.212.09.310.512.212.1
Other Income
Other IncomeCr
10000134
Interest Expense
Interest ExpenseCr
00011234
Depreciation
DepreciationCr
00000033
PBT
PBTCr
4335571112
Tax
TaxCr
01012234
PAT
PATCr
42334588
Growth
PAT Growth%
-30.629.60.98.838.961.829.2
NPM
NPM%
13.47.05.57.65.55.56.96.5
EPS
EPS
695.00.30.40.30.30.40.40.5
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
273659436489116127
Growth
Revenue Growth%
33.665.6-27.950.239.229.642.9
Expenses
ExpensesCr
233256375880101112
Operating Profit
Operating ProfitCr
3335691415
OPM
OPM%
12.19.05.212.09.310.512.212.1
Other Income
Other IncomeCr
10000134
Interest Expense
Interest ExpenseCr
00011234
Depreciation
DepreciationCr
00000033
PBT
PBTCr
4335571112
Tax
TaxCr
01012234
PAT
PATCr
42334588
Growth
PAT Growth%
-30.629.60.98.838.961.829.2
NPM
NPM%
13.47.05.57.65.55.56.96.5
EPS
EPS
695.00.30.40.30.30.40.40.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
01113131318
Reserves
ReservesCr
05812152065
Current Liabilities
Current LiabilitiesCr
14111020345981
Non Current Liabilities
Non Current LiabilitiesCr
1020101
Total Liabilities
Total LiabilitiesCr
151821456292169
Current Assets
Current AssetsCr
131518415484125
Non Current Assets
Non Current AssetsCr
23348844
Total Assets
Total AssetsCr
151821456292169
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
01113131318
Reserves
ReservesCr
05812152065
Current Liabilities
Current LiabilitiesCr
14111020345981
Non Current Liabilities
Non Current LiabilitiesCr
1020101
Total Liabilities
Total LiabilitiesCr
151821456292169
Current Assets
Current AssetsCr
131518415484125
Non Current Assets
Non Current AssetsCr
23348844
Total Assets
Total AssetsCr
151821456292169

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-43-4-7-2-14-37
Investing Cash Flow
Investing Cash FlowCr
000000-10
Financing Cash Flow
Financing Cash FlowCr
4-1210-21450
Net Cash Flow
Net Cash FlowCr
02-23-403
Free Cash Flow
Free Cash FlowCr
-43-4-7-2-14-46
CFO To PAT
CFO To PAT%
-100.1128.0-114.2-212.5-54.4-288.6-461.4
CFO To EBITDA
CFO To EBITDA%
-110.999.1-120.2-135.2-32.3-152.0-259.9
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-43-4-7-2-14-37
Investing Cash Flow
Investing Cash FlowCr
000000-10
Financing Cash Flow
Financing Cash FlowCr
4-1210-21450
Net Cash Flow
Net Cash FlowCr
02-23-403
Free Cash Flow
Free Cash FlowCr
-43-4-7-2-14-46
CFO To PAT
CFO To PAT%
-100.1128.0-114.2-212.5-54.4-288.6-461.4
CFO To EBITDA
CFO To EBITDA%
-110.999.1-120.2-135.2-32.3-152.0-259.9

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1118217208142100130
Price To Earnings
Price To Earnings
4.35.666.661.520.212.415.9
Price To Sales
Price To Sales
0.30.35.13.31.60.91.0
Price To Book
Price To Book
1.62.08.77.73.01.21.6
EV To EBITDA
EV To EBITDA
3.47.342.535.617.49.310.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.314.48.317.312.813.9
OPM
OPM%
12.19.05.212.09.310.512.212.1
NPM
NPM%
13.47.05.57.65.55.56.96.5
ROCE
ROCE%
76.437.122.617.218.118.012.512.5
ROE
ROE%
-3,847.237.935.413.113.015.09.69.6
ROA
ROA%
24.314.215.57.25.75.44.74.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1118217208142100130
Price To Earnings
Price To Earnings
4.35.666.661.520.212.415.9
Price To Sales
Price To Sales
0.30.35.13.31.60.91.0
Price To Book
Price To Book
1.62.08.77.73.01.21.6
EV To EBITDA
EV To EBITDA
3.47.342.535.617.49.310.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
19.314.48.317.312.813.9
OPM
OPM%
12.19.05.212.09.310.512.212.1
NPM
NPM%
13.47.05.57.65.55.56.96.5
ROCE
ROCE%
76.437.122.617.218.118.012.512.5
ROE
ROE%
-3,847.237.935.413.113.015.09.69.6
ROA
ROA%
24.314.215.57.25.75.44.74.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Bodhi Tree Multimedia is a content factory that is trying to become a content owner. Founded in 2013 by two television veterans, it spent its first decade as a reliable producer of shows for India’s biggest broadcasters and streamers, churning out over 5,000 hours of programming. The recurring idea that now explains everything else is a deliberate pivot: in a country that creates more than 50,000 hours of content a year but where creators own less than 1% of the intellectual property, Bodhi Tree is moving from a work-for-hire model to one where it co-creates, retains rights, and then monetises that IP across every screen and format for years. # Business segments A single content engine, organised as a family of creator-led studios, that is systematically shifting its output from commissioned projects to a library of owned intellectual property - and building the distribution and technology tools to make that library pay. ## 1. Creator-led studios: the IP factory floor **A collection of specialised studios, each with a distinct creative voice, generates the multi-genre, multi-language content that feeds the entire business.** - **A studio for every audience** - the business is not a single production house but a network of studios, each targeting a different content niche. Madlabs Alpha, led by the creator of the OTT hit "Asur", makes bold, premium series and films for youth audiences. Guroudev Bhalla Screens, a legacy name in Hindi television, has produced over 20 acclaimed family dramas for major broadcasters like Colors and Star. Amit Khan Content Hub adapts a library of 100-plus best-selling pulp fiction novels into thrillers for OTT and audio. Moving Images, a digital-first lab, focuses on unscripted, short-form IP for YouTube and social platforms. - **The creative leads are the moat** - each studio is built around a proven creator with deep industry relationships and a track record. Gaurav Shukla (Madlabs Alpha) is a specialist in mythology and crime storytelling. Guroudev Bhalla is known for emotionally resonant dramas that drive high television ratings. Manisha Sharma (Moving Images) is the former Chief Content Officer for Hindi Mass Entertainment at Viacom18, where she oversaw iconic shows like *Bigg Boss* and *Kaun Banega Crorepati*. This structure ties creative talent to the company, making the pipeline more predictable. - **Commissioned work still pays the bills** - roughly 80-85% of revenue currently comes from the legacy model where a broadcaster or OTT platform pays the company a fee to script, produce, and deliver a show, with a profit margin built into the budget. This provides a stable base while the company builds its IP catalogue, and repeat commissions from platforms like Netflix, JioStar, and SonyLIV confirm reliable delivery. - **The IP model is the growth engine** - the remaining 10-15% of revenue comes from a newer model where the company invests its own money to create content, retains the intellectual property rights, and then licenses the finished product to platforms nationally or internationally. This unlocks revenue windows that a pure production house never sees: syndication to other platforms after the first window, brand integrations, FAST channels, and international sales. The stated goal is to reach a 50-50 split between IP and commissioned revenue within three years, targeting 50% IP contribution in two years on the way. - **A "fail fast" pipeline keeps costs low** - for digital IPs, the company releases multiple projects per month, quickly retiring those that do not find an audience and scaling up those that do. The model requires minimal initial investment because it starts with a proof-of-concept or pilot created in partnership with talent, defraying costs before attaching monetisation engines like branded content and sponsorships. This is how a property like Little Adda Company, a YouTube channel, crossed 728,000 subscribers and 100 million views in just four months. ## 2. Bodhi Tree Ventures: the monetisation engine **A dedicated sales and syndication arm that turns finished content into recurring revenue across platforms, formats, and geographies.** - **Selling beyond the first window** - launched as a separate business unit in April 2025, Bodhi Tree Ventures is responsible for extracting value from content long after its initial release on a single OTT platform. It syndicates shows to other platforms, sells format and adaptation rights, and builds FAST channels (free, ad-supported streaming TV) that generate a steady stream of advertising income from library content. - **A global salesforce for Indian stories** - the division drives syndication and digital sales in over 100 countries, leveraging relationships with platforms that span television (ZEE TV, StarPlus), OTT (Netflix, Amazon Prime Video), and digital (YouTube, Meta). This means a show produced in Hindi or Tamil can generate revenue from a Bengali-dubbed version on a regional platform or a subtitled version sold to an international streamer. - **The Lehren stake is a shortcut to a digital backbone** - the company holds a 20% strategic stake in Lehren Networks, a vintage film and celebrity content library founded in 1987. The real prize is access to Lehren’s YouTube Content Management System, a tool that allows Bodhi Tree to protect its own IP on the platform, claim ad revenue on unauthorised uploads, and build an in-house network of digital channels. This turns a passive library into an actively managed, revenue-generating asset. # Bodhi AI **An in-house technology platform that uses artificial intelligence to make content production faster and cheaper, compressing timelines and cutting costs across every project.** - **Casting in under a minute** - the first operational tool, CastMatch AI, is a chat-based platform that lets a user describe a character and instantly searches over 15,000 actor profiles to produce a shortlist, reducing a process that once took two to three hours to under 60 seconds. - **A roadmap to compress the entire production line** - CastMatch is the first of a planned 12 AI agents that will cover the full content lifecycle from pre-production to post-production. The company’s target is to use these tools to cut script-to-screen timelines by 30% to 40% and reduce overall content costs by 20% to 40%, while also enabling faster rollout of the same show in multiple languages and formats. # Group structure and partners **A parent company with controlling stakes in its key creative studios, strategic minority investments in distribution, and a plan to build physical production infrastructure.** - **Studios are subsidiaries, not departments** - the flagship creative engines are structured as separate legal entities with Bodhi Tree holding a controlling stake. This includes a 50.01% stake in Moving Images Studios and the newly launched Madlab Alpha Private Limited, ensuring creative leads have ownership and accountability while the parent consolidates the IP and revenue. - **A strategic stake in a digital library** - the 20% shareholding in Lehren Networks, acquired via a share swap, gives the company a direct interest in one of India’s largest vintage content archives without having to build one from scratch. - **Building the physical factory** - the company has signed a Memorandum of Understanding worth Rs. 500 Crore with the Government of Assam to build a Global Media and Cultural Hub in Guwahati, its second major production facility after the Dharmaveer Media City project in Thane, Maharashtra, which is planned across 1,000-plus acres with studios, theatres, and a skill-development institute.

Documents — Bodhi Tree Multimedia Ltd

  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/pe6ox4yikz4fmas3gnfhyx3l.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/yavtflm4rjxki3ivir1pki8r.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/m634wcso9z4dxj0nw8ifujcd.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/khptaur3gnbo3k55nu10hk63.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/61y4zzrmol71sfsjzt6khsfc.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/yczbhucujyxk3hglrkorve8w.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/rto105ddjqjyzpkijqlfarkb.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1w71hw4v9nwxogztexxzn2ll.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/7qdc6g5kfto0ep9c76pv4m1y.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/apkraeehcgl0byjce4zt7sb8.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/x25mnsa5l7ubbxg8pzaqbhc4.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/vjzi75ov5sx00a2zw742qt66.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/sgj6jw6jpt0o3j587c5jc1d8.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/ib5mjmirv4kf57b28w8t7bqt.pdf
  • Q1 FY2024 Investor Presentation (Jun 2023, PDF): https://www.stockscans.in/document/pbs7r9f3yuqgdx90phsfi2pi.pdf
  • Q4 FY2023 Investor Presentation (Mar 2023, PDF): https://www.stockscans.in/document/ba6yucttaxaqa7jvx4xvv6u4.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/uluk0k75by80mm9mhzx4oydm.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/sv1wp0ybfia15jg30oxsbzwi.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/mtjd4hi5x9bkc8eb5xk64nkr.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/wzik2ox3hs8uxcsrw6uker62.pdf

Concall Transcript Summaries — Bodhi Tree Multimedia Ltd

  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ABTML/transcript-notes/202603/pe6ox4yikz4fmas3gnfhyx3l.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ABTML/transcript-notes/202509/yavtflm4rjxki3ivir1pki8r.pdf