Nifty
Sensex
:
:
8176.60
27891.34
-77.20 (-0.94%)
-373.97 (-1.32%)

IT - Software

Rating :
69/99  (View)

BSE: 539122 | NSE: BODHTREE

32.75
0.90 (2.83%)
03-Apr-2020 | 10:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.90
  •  34.00
  •  31.20
  •  31.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21063
  •  6.90
  •  54.20
  •  24.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63.57
  • 8.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 72.00
  • N/A
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.22%
  • 3.11%
  • 40.38%
  • FII
  • DII
  • Others
  • 0%
  • 9.58%
  • 5.71%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.82
  • 22.12
  • 13.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.24
  • 42.89
  • 21.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 70.46
  • 42.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 32.92
  • 19.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.48
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.69
  • 9.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
31
0
0
19
13
48%
29
0
0
60
0
0
Expenses
27
0
0
15
10
48%
24
0
0
52
0
0
EBITDA
4
0
0
4
3
48%
4
0
0
8
0
0
EBIDTM
14%
0%
22%
22%
15%
0%
13%
0%
Other Income
1
0
0
0
1
-58%
0
0
0
1
0
0
Interest
1
0
0
1
1
-18%
1
0
0
1
0
0
Depreciation
1
0
0
2
1
49%
2
0
0
1
0
0
PBT
3
0
0
2
2
3%
1
0
0
6
0
0
Tax
1
0
0
0
1
-36%
1
0
0
2
0
0
PAT
2
0
0
2
1
20%
0
0
0
4
0
0
PATM
6%
0%
8%
10%
2%
0%
6%
0%
EPS
0.95
0.00
0
0.77
0.64
20%
0.23
0.00
0
1.80
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Net Sales
139
116
114
79
46
28
28
20
Net Sales Growth
987%
2%
45%
70%
64%
2%
40%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
Gross Profit
139
116
114
79
46
28
28
20
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
118
97
100
72
43
31
35
23
Power & Fuel Cost
-
0
0
0
0
1
1
1
% Of Sales
-
0%
0%
0%
1%
3%
2%
3%
Employee Cost
-
11
15
16
17
19
18
11
% Of Sales
-
10%
13%
20%
38%
69%
67%
58%
Manufacturing Exp.
-
1
1
1
1
0
0
0
% Of Sales
-
1%
1%
1%
2%
1%
1%
0%
General & Admin Exp.
-
5
4
4
6
7
10
9
% Of Sales
-
4%
4%
5%
13%
24%
35%
45%
Selling & Distn. Exp.
-
0
0
0
0
1
1
2
% Of Sales
-
0%
0%
0%
0%
4%
4%
8%
Miscellaneous Exp.
-
1
1
0
0
2
4
0
% Of Sales
-
1%
1%
0%
1%
6%
15%
2%
EBITDA
20
19
14
7
4
-3
-7
-4
EBITDA Margin
15%
16%
12%
9%
8%
-11%
-27%
-19%
Other Income
2
3
0
1
2
1
1
2
Interest
3
4
2
3
2
0
0
0
Depreciation
7
6
6
1
1
2
2
1
PBT
12
12
6
4
1
-4
-8
-4
Tax
4
4
2
2
0
-1
1
2
Tax Rate
37%
36%
33%
36%
-38%
12%
-16%
-45%
PAT
7
8
4
3
2
-5
-7
-2
PAT before Minority Interest
7
8
4
3
2
-6
-10
-5
Minority Interest
0
0
0
0
0
1
3
3
PAT Margin
5%
7%
4%
4%
4%
-17%
-24%
-12%
PAT Growth
489%
81%
56%
56%
137%
27%
-187%
 
Unadjusted EPS
3.75
3.90
2.17
1.54
1.01
-7.50
-10.33
-4.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Shareholder's Funds
50
44
41
38
16
17
25
Share Capital
20
20
18
21
6
6
6
Total Reserves
30
24
23
18
0
11
15
Non-Current Liabilities
3
3
0
1
0
1
2
Secured Loans
1
2
0
0
0
1
1
Unsecured Loans
1
1
0
2
0
0
0
Long Term Provisions
1
1
0
0
0
0
0
Current Liabilities
97
61
49
25
4
8
4
Trade Payables
65
18
15
4
1
1
2
Other Current Liabilities
24
25
27
12
2
1
1
Short Term Borrowings
8
18
7
8
0
0
0
Short Term Provisions
0
0
0
0
1
5
2
Total Liabilities
150
108
90
64
29
36
43
Net Block
18
15
14
5
9
9
10
Gross Block
38
29
22
12
16
15
14
Accumulated Depreciation
20
14
9
8
7
6
4
Non Current Assets
27
31
29
27
10
10
10
Capital Work in Progress
2
9
8
10
0
0
0
Non Current Investment
7
7
7
7
0
0
0
Long Term Loans & Adv.
0
0
0
5
0
0
0
Other Non Current Assets
0
0
0
0
0
0
0
Current Assets
123
77
61
38
19
26
33
Current Investments
0
0
0
0
0
0
17
Inventories
0
0
0
0
0
0
0
Sundry Debtors
106
58
38
24
8
9
6
Cash & Bank
3
3
4
2
3
12
3
Other Current Assets
13
2
7
5
7
5
7
Short Term Loans & Adv.
9
15
12
6
7
5
7
Net Current Assets
26
16
12
13
15
18
29
Total Assets
150
108
90
64
29
36
43

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
17
-4
14
2
-9
-5
-7
PBT
8
4
3
1
-4
-8
-4
Adjustment
11
10
4
2
2
5
2
Changes in Working Capital
-4
-16
9
-1
-5
0
-4
Cash after chg. in Working capital
16
-2
16
2
-7
-3
-6
Interest Paid
0
0
0
0
0
0
0
Tax Paid
2
-2
-2
0
0
-2
-1
Other Direct Exp. Paid
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
Cash From Investing Activity
-2
-8
-8
-11
-2
16
-18
Net Fixed Assets
-2
-8
-8
-13
-1
1
Net Investments
0
0
0
0
0
0
Others
0
0
0
2
-2
15
Cash from Financing Activity
-15
12
-5
9
2
-1
26
Net Cash Inflow / Outflow
0
0
0
0
-9
9
1
Opening Cash & Equivalents
0
0
0
0
12
3
2
Closing Cash & Equivalent
0
0
0
0
3
12
3

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
25
22
23
20
11
27
33
ROA
6%
4%
4%
4%
-18%
-24%
-12%
ROE
17%
10%
7%
8%
-49%
-50%
-25%
ROCE
25%
15%
14%
12%
-38%
-37%
-13%
Fixed Asset Turnover
3
4
5
3
2
2
1
Receivable days
257
153
145
130
113
99
112
Inventory Days
0
0
0
0
0
0
0
Payable days
797
262
190
50
21
26
44
Cash Conversion Cycle
-540
-109
-45
80
92
73
68
Total Debt/Equity
0
1
0
0
0
0
0
Interest Cover
4
4
3
2
-49
-28
-24

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.