IndiaOne Finance - Company Dashboard

Governance Classic Home

Bodhi Tree Multimedia LtdDigital EntertainmentINE0EEJ01023

Valuation

Market Cap₹131.73 Cr

TTM PE27.88x

Forward PE33.98x

PEG3.35

Book Value₹3.37

P/B2.15x

TTM EPS₹0.26

Fwd EPS₹0.21

TTM Revenue₹66.40 Cr

TTM PAT₹4.96 Cr

TTM EBITDA₹14.01 Cr

TTM EBIT₹11.30 Cr

Last Qtr PAT₹2.09 Cr

Last Qtr EBITDA₹2.59 Cr

Last Qtr EBIT₹1.67 Cr

Profitability

ROE—

ROCE—

TTM NPM7.47%

TTM EBITDA %21.10%

Curr OPM4.79%

Last OPM5.79%

Curr NPM—

Last NPM—

Curr EPS₹0.02

Last EPS₹0.11

Balance sheet

Equity—

Reserve—

Total Debt₹0.00 Cr

D/E—

Interest %314.29%

Curr Interest₹1.32 Cr

Price / range

Close₹7.25

vs 52W High-20.77%

vs 52W Low+12.93%

MA50—

MA200—

Returns

1D0.00%

1W-3.33%

1M-18.63%

3M+12.75%

6M+8.05%

1Y+8.05%

2Y-41.30%

3Y-46.69%

5Y—

Diwali-13.90%

Sector peers — Digital Entertainment

Company	Close	Mkt Cap	TTM P/E	ROE
NAZARA	369.35	₹13.68K Cr	-13.61	-34.02%
BTML	7.25	₹131.73 Cr	27.88	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	8.06+3.7%	34.96	10.69	12.69	7.77	115.50
Other Income	0.70	1.11	0.75	1.32	0.30	2.96
Total Income	8.76+8.4%	36.07	11.45	14	8.08	118.46
Interest	1.32	1.17	0.80	0.78	0.71	3.47
Expenditure	-8.17-4.7%	-33	-10.47	-11.79	-7.80	-107.33
PBDT	0	0	0	0	0	0
EBITDA	1.46+92.1%	4.84	1.10	1.76	0.76	14.14
Depreciation	-0.25	-1.71	-0.08	-0.08	-0.08	-2.50
EBIT	1.21+77.9%	3.13	1.02	1.68	0.68	11.64
PBT	0.59+136.0%	3.19	0.98	2.21	0.25	11.20
Tax	-0.17	-1.10	-0.36	-0.38	0	-3.24
Equity	18.17	18.17	0	0	0	18.17
OPM	6.74	8.84	9.14	17.42	3.24	9.46
Net Profit	0.42+82.6%	2.09	0.62	1.83	0.23	7.96
NPM	4.79	5.79	5.78	14.46	2.91	6.72
EPS	0.02	0.11	0.03	0.10	0	0.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	115.50+80.0%	64.15+72.8%	37.12-12.9%	42.61
Other Income	2.96	1.01	0.25	0.21
Total Income	118.46+81.8%	65.16+74.4%	37.37-12.7%	42.82
Expenditure	-107.33-86.7%	-57.50-75.2%	-32.82+14.2%	-38.27
Interest	-3.47	-1.98	-0.56	-0.58
PBDT	0	0	0	0
EBITDA	14.14+58.2%	8.94+76.3%	5.07-1.0%	5.12
Depreciation	-2.50	-0.31	-0.21	-0.20
EBIT	11.64+34.9%	8.63+77.6%	4.86-1.2%	4.92
PBT	11.20+48.1%	7.56+66.2%	4.55-0.2%	4.56
Tax	-3.24	-2.30	-0.82	-1.30
Equity	18.17	0	0	0
OPM (%)	9.46	12.00	12.00	11.00
Net Profit	7.96+51.3%	5.26+41.0%	3.73+14.4%	3.26
NPM (%)	6.72	8.00	10.00	8.00
EPS (Rs)	0.44+4.8%	0.42-86.0%	2.99+12.0%	2.67
CEPS	0.44	0.42	2.99	2.67

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	30.10+65.2%	34.96	39.02	23.40	18.22	115.50
Other Income	1.47	1.11	0.56	1	0.76	2.96
Total Income	31.58+66.3%	36.07	39.57	24.40	18.99	118.46
Interest	1.34	1.17	0	0.62	0.87	3.47
Expenditure	-29.77-71.1%	-33	-36.35	-20.19	-17.40	-107.33
PBDT	0	0	0	0	0	0
EBITDA	2.59+46.3%	4.84	2.67	3.91	1.77	14.14
Depreciation	-0.92	-1.71	0	-0.08	-0.08	-2.50
EBIT	1.67-1.2%	3.13	2.67	3.83	1.69	11.64
PBT	1.80+16.9%	3.19	3.19	4.21	1.54	11.20
Tax	-1.02	-1.10	-0.85	-1.16	-0.40	-3.24
Equity	18.17	18.17	0	0	0	18.17
OPM	5.70	8.84	8.06	17.25	8.11	9.46
Net Profit	0.78-27.1%	2.09	2.35	3.05	1.07	7.96
NPM	2.47	5.79	5.93	12.50	5.62	6.72
EPS	0.04-33.3%	0.11	0	0.17	0.06	0.44

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23
Revenue	115.50+29.6%	89.10+39.2%	64+50.2%	42.61
Other Income	2.96	0.66	0.09	0.21
Total Income	118.46+32.0%	89.76+40.1%	64.09+49.7%	42.82
Expenditure	-107.33-30.3%	-82.40-39.6%	-59.01-54.2%	-38.27
Interest	-3.47	-2.03	-0.56	-0.58
PBDT	0	0	0	0
EBITDA	14.14+56.1%	9.06+56.7%	5.78+12.9%	5.12
Depreciation	-2.50	-0.33	-0.23	-0.20
EBIT	11.64+33.3%	8.73+57.3%	5.55+12.8%	4.92
PBT	11.20+53.2%	7.31+43.6%	5.09+11.9%	4.55
Tax	-3.24	-2.30	-1.54	-1.30
Equity	18.17	0	0	0
OPM (%)	9.46	8.14	7.94	10.63
Net Profit	7.96+61.8%	4.92+39.0%	3.54+8.6%	3.26
NPM (%)	6.72	5.48	5.53	7.60
EPS (Rs)	0.44+12.8%	0.39-86.3%	2.84+6.4%	2.67
CEPS	0.44	0.39	2.84	2.67

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2024	Interim Dividend	0.5	29 Feb 2024
2023	Final Dividend	0.5	22 Sep 2023

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2024	Rs.10/- to Rs.1/-	05 Apr 2024

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split