| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 22 | 18 | 14 | 17 | 40 | 18 | 23 | 39 | 35 | 30 | |
Growth YoY Revenue Growth YoY% | 115.2 | 15.9 | -0.5 | 11.1 | 7.6 | 30.8 | 83.9 | 0.6 | 67.0 | 131.3 | -13.1 | 66.1 |
| 11 | 12 | 21 | 19 | 12 | 14 | 35 | 17 | 19 | 35 | 30 | 28 | |
| 2 | 1 | 1 | -1 | 2 | 2 | 5 | 1 | 4 | 4 | 5 | 3 | |
OPM OPM% | 12.6 | 7.4 | 6.2 | -3.4 | 17.1 | 14.7 | 11.8 | 7.0 | 16.7 | 10.5 | 13.8 | 8.6 |
| 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
PBT PBTCr | 2 | 1 | 1 | -1 | 3 | 3 | 3 | 1 | 4 | 3 | 3 | 2 |
| 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 1 | 0 | 1 | -1 | 2 | 2 | 2 | 0 | 3 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 230.7 | -69.9 | -67.5 | -180.2 | 129.6 | 546.4 | 76.4 | 146.5 | 35.6 | 29.8 | 11.8 | 66.0 |
NPM NPM% | 7.5 | 2.2 | 4.8 | -5.6 | 16.1 | 10.7 | 4.7 | 2.6 | 13.0 | 6.0 | 6.0 | 2.6 |
| 0.1 | 0.0 | 0.1 | -0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | 13 | 22 | 18 | 14 | 17 | 40 | 18 | 23 | 39 | 35 | 30 | |
Growth YoY Revenue Growth YoY% | 115.2 | 15.9 | -0.5 | 11.1 | 7.6 | 30.8 | 83.9 | 0.6 | 67.0 | 131.3 | -13.1 | 66.1 |
| 11 | 12 | 21 | 19 | 12 | 14 | 35 | 17 | 19 | 35 | 30 | 28 | |
| 2 | 1 | 1 | -1 | 2 | 2 | 5 | 1 | 4 | 4 | 5 | 3 | |
OPM OPM% | 12.6 | 7.4 | 6.2 | -3.4 | 17.1 | 14.7 | 11.8 | 7.0 | 16.7 | 10.5 | 13.8 | 8.6 |
| 0 | 0 | 0 | 0 | 1 | 1 | -1 | 0 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
PBT PBTCr | 2 | 1 | 1 | -1 | 3 | 3 | 3 | 1 | 4 | 3 | 3 | 2 |
| 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | |
| 1 | 0 | 1 | -1 | 2 | 2 | 2 | 0 | 3 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | 230.7 | -69.9 | -67.5 | -180.2 | 129.6 | 546.4 | 76.4 | 146.5 | 35.6 | 29.8 | 11.8 | 66.0 |
NPM NPM% | 7.5 | 2.2 | 4.8 | -5.6 | 16.1 | 10.7 | 4.7 | 2.6 | 13.0 | 6.0 | 6.0 | 2.6 |
| 0.1 | 0.0 | 0.1 | -0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 27 | 36 | 59 | 43 | 64 | 89 | 116 | 127 |
Growth Revenue Growth% | 33.6 | 65.6 | -27.9 | 50.2 | 39.2 | 29.6 | 42.9 | |
| 23 | 32 | 56 | 37 | 58 | 80 | 101 | 112 | |
| 3 | 3 | 3 | 5 | 6 | 9 | 14 | 15 | |
OPM OPM% | 12.1 | 9.0 | 5.2 | 12.0 | 9.3 | 10.5 | 12.2 | 12.1 |
| 1 | 0 | 0 | 0 | 0 | 1 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
PBT PBTCr | 4 | 3 | 3 | 5 | 5 | 7 | 11 | 12 |
| 0 | 1 | 0 | 1 | 2 | 2 | 3 | 4 | |
PAT PATCr | 4 | 2 | 3 | 3 | 4 | 5 | 8 | 8 |
Growth PAT Growth% | -30.6 | 29.6 | 0.9 | 8.8 | 38.9 | 61.8 | 29.2 | |
NPM NPM% | 13.4 | 7.0 | 5.5 | 7.6 | 5.5 | 5.5 | 6.9 | 6.5 |
| 695.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 27 | 36 | 59 | 43 | 64 | 89 | 116 | 127 |
Growth Revenue Growth% | 33.6 | 65.6 | -27.9 | 50.2 | 39.2 | 29.6 | 42.9 | |
| 23 | 32 | 56 | 37 | 58 | 80 | 101 | 112 | |
| 3 | 3 | 3 | 5 | 6 | 9 | 14 | 15 | |
OPM OPM% | 12.1 | 9.0 | 5.2 | 12.0 | 9.3 | 10.5 | 12.2 | 12.1 |
| 1 | 0 | 0 | 0 | 0 | 1 | 3 | 4 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
PBT PBTCr | 4 | 3 | 3 | 5 | 5 | 7 | 11 | 12 |
| 0 | 1 | 0 | 1 | 2 | 2 | 3 | 4 | |
PAT PATCr | 4 | 2 | 3 | 3 | 4 | 5 | 8 | 8 |
Growth PAT Growth% | -30.6 | 29.6 | 0.9 | 8.8 | 38.9 | 61.8 | 29.2 | |
NPM NPM% | 13.4 | 7.0 | 5.5 | 7.6 | 5.5 | 5.5 | 6.9 | 6.5 |
| 695.0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 1 | 1 | 13 | 13 | 13 | 18 |
Reserves ReservesCr | 0 | 5 | 8 | 12 | 15 | 20 | 65 |
| 14 | 11 | 10 | 20 | 34 | 59 | 81 | |
| 1 | 0 | 2 | 0 | 1 | 0 | 1 | |
| 15 | 18 | 21 | 45 | 62 | 92 | 169 | |
| 13 | 15 | 18 | 41 | 54 | 84 | 125 | |
| 2 | 3 | 3 | 4 | 8 | 8 | 44 | |
| 15 | 18 | 21 | 45 | 62 | 92 | 169 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 1 | 1 | 13 | 13 | 13 | 18 |
Reserves ReservesCr | 0 | 5 | 8 | 12 | 15 | 20 | 65 |
| 14 | 11 | 10 | 20 | 34 | 59 | 81 | |
| 1 | 0 | 2 | 0 | 1 | 0 | 1 | |
| 15 | 18 | 21 | 45 | 62 | 92 | 169 | |
| 13 | 15 | 18 | 41 | 54 | 84 | 125 | |
| 2 | 3 | 3 | 4 | 8 | 8 | 44 | |
| 15 | 18 | 21 | 45 | 62 | 92 | 169 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -4 | 3 | -4 | -7 | -2 | -14 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -10 | |
| 4 | -1 | 2 | 10 | -2 | 14 | 50 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 3 | -4 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | -4 | 3 | -4 | -7 | -2 | -14 | -46 |
CFO To PAT CFO To PAT% | -100.1 | 128.0 | -114.2 | -212.5 | -54.4 | -288.6 | -461.4 |
CFO To EBITDA CFO To EBITDA% | -110.9 | 99.1 | -120.2 | -135.2 | -32.3 | -152.0 | -259.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -4 | 3 | -4 | -7 | -2 | -14 | -37 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -10 | |
| 4 | -1 | 2 | 10 | -2 | 14 | 50 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | -2 | 3 | -4 | 0 | 3 |
Free Cash Flow Free Cash FlowCr | -4 | 3 | -4 | -7 | -2 | -14 | -46 |
CFO To PAT CFO To PAT% | -100.1 | 128.0 | -114.2 | -212.5 | -54.4 | -288.6 | -461.4 |
CFO To EBITDA CFO To EBITDA% | -110.9 | 99.1 | -120.2 | -135.2 | -32.3 | -152.0 | -259.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 18 | 217 | 208 | 142 | 100 | 130 | |
Price To Earnings Price To Earnings | 4.3 | 5.6 | 66.6 | 61.5 | 20.2 | 12.4 | 15.9 | |
Price To Sales Price To Sales | 0.3 | 0.3 | 5.1 | 3.3 | 1.6 | 0.9 | 1.0 | |
Price To Book Price To Book | 1.6 | 2.0 | 8.7 | 7.7 | 3.0 | 1.2 | 1.6 | |
EV To EBITDA EV To EBITDA | 3.4 | 7.3 | 42.5 | 35.6 | 17.4 | 9.3 | 10.7 | |
GPM GPM% | 19.3 | 14.4 | 8.3 | 17.3 | 12.8 | 13.9 | ||
OPM OPM% | 12.1 | 9.0 | 5.2 | 12.0 | 9.3 | 10.5 | 12.2 | 12.1 |
NPM NPM% | 13.4 | 7.0 | 5.5 | 7.6 | 5.5 | 5.5 | 6.9 | 6.5 |
ROCE ROCE% | 76.4 | 37.1 | 22.6 | 17.2 | 18.1 | 18.0 | 12.5 | 12.5 |
ROE ROE% | -3,847.2 | 37.9 | 35.4 | 13.1 | 13.0 | 15.0 | 9.6 | 9.6 |
ROA ROA% | 24.3 | 14.2 | 15.5 | 7.2 | 5.7 | 5.4 | 4.7 | 4.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11 | 18 | 217 | 208 | 142 | 100 | 130 | |
Price To Earnings Price To Earnings | 4.3 | 5.6 | 66.6 | 61.5 | 20.2 | 12.4 | 15.9 | |
Price To Sales Price To Sales | 0.3 | 0.3 | 5.1 | 3.3 | 1.6 | 0.9 | 1.0 | |
Price To Book Price To Book | 1.6 | 2.0 | 8.7 | 7.7 | 3.0 | 1.2 | 1.6 | |
EV To EBITDA EV To EBITDA | 3.4 | 7.3 | 42.5 | 35.6 | 17.4 | 9.3 | 10.7 | |
GPM GPM% | 19.3 | 14.4 | 8.3 | 17.3 | 12.8 | 13.9 | ||
OPM OPM% | 12.1 | 9.0 | 5.2 | 12.0 | 9.3 | 10.5 | 12.2 | 12.1 |
NPM NPM% | 13.4 | 7.0 | 5.5 | 7.6 | 5.5 | 5.5 | 6.9 | 6.5 |
ROCE ROCE% | 76.4 | 37.1 | 22.6 | 17.2 | 18.1 | 18.0 | 12.5 | 12.5 |
ROE ROE% | -3,847.2 | 37.9 | 35.4 | 13.1 | 13.0 | 15.0 | 9.6 | 9.6 |
ROA ROA% | 24.3 | 14.2 | 15.5 | 7.2 | 5.7 | 5.4 | 4.7 | 4.7 |
Documents — Bodhi Tree Multimedia Ltd
Concall Transcript Summaries — Bodhi Tree Multimedia Ltd