Budge Budge Co. Limited

₹12.1 0 | 0%

WEBSITE BSE:538789 NSE : BUDGE BUDGE 23 Aug, 00:00

Market Cap ₹8 Cr.

Stock P/E -5.8

P/B 0.6

Current Price ₹12.1

Book Value ₹ 19

Face Value 10

52W High ₹0

Dividend Yield 0%

52W Low ₹ 0

Edit Ratio

Budge Budge Co. Limited Research see more...

Overview Inc. Year: 1973Industry: Textile

Budge Budge Co. Limited Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Budge Budge Co. Limited Quarterly Results

#(Fig in Cr.)	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
Net Sales	54	20	51	62	72	19	55	77	70	74
Other Income	1	1	1	1	1	1	1	0	6	1
Total Income	55	21	52	63	74	20	56	77	75	75
Total Expenditure	56	21	55	65	75	20	52	77	68	76
Operating Profit	-1	-0	-3	-2	-1	0	4	-0	7	-1
Interest	1	1	2	2	1	1	2	2	1	1
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-3	-3	-6	-5	-3	-2	0	-3	4	-3
Provision for Tax	1	1	-1	-0	-0	0	-0	-0	-0	-0
Profit After Tax	-4	-3	-5	-5	-3	-2	1	-3	4	-3
Adjustments	0	0	0	0	0	0	0	-0	0	0
Profit After Adjustments	-4	-3	-5	-5	-3	-2	1	-3	4	-3
Adjusted Earnings Per Share	-6.3	-5.1	-8.1	-7.1	-4.8	-2.7	1.1	-4.8	6.7	-5.1

Budge Budge Co. Limited Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	170	163	148	210	222	200	193	227	208	222	298	276
Other Income	1	2	3	2	2	4	5	5	1	7	7	8
Total Income	171	165	150	211	224	204	198	232	210	228	305	283
Total Expenditure	161	157	146	205	217	194	193	228	216	218	291	273
Operating Profit	11	8	4	6	7	10	5	5	-6	11	14	10
Interest	3	2	3	3	3	5	6	5	6	7	7	6
Depreciation	1	2	1	2	4	5	5	5	5	5	5	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	6	4	-0	2	-0	1	-5	-5	-16	-1	1	-2
Provision for Tax	2	1	0	0	1	-0	-2	-0	-0	-1	-1	0
Profit After Tax	4	3	-1	2	-1	1	-3	-5	-16	0	3	-1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	4	3	-1	2	-1	1	-3	-5	-16	0	3	-1
Adjusted Earnings Per Share	6.8	4.1	-1	2.6	-2	1.7	-5	-7.6	-25.1	0.3	4.3	-2.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	34%	9%	8%	6%
Operating Profit CAGR	27%	41%	7%	2%
PAT CAGR	0%	0%	25%	-3%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	0%	NA%	NA%	NA%
ROE Average	16%	-17%	-15%	-5%
ROCE Average	22%	5%	3%	6%

Budge Budge Co. Limited Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	51	51	48	47	38	39	36	31	15	15	18
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	3	3	3	2	8	8	10	8	8	8	8
Other Non-Current Liabilities	1	1	2	2	10	8	6	6	5	4	3
Total Current Liabilities	64	69	63	86	86	79	74	87	91	103	121
Total Liabilities	119	125	115	137	142	135	126	131	120	131	149
Fixed Assets	61	65	66	64	62	61	63	60	56	55	56
Other Non-Current Assets	5	4	5	5	12	12	11	11	11	13	12
Total Current Assets	53	56	44	68	68	62	52	61	52	63	81
Total Assets	119	125	115	137	142	135	126	131	120	131	149

Budge Budge Co. Limited Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	2	2	4	3	4	2	0	0	1	1
Cash Flow from Operating Activities	10	4	14	0	-0	8	1	6	5	10	7
Cash Flow from Investing Activities	-7	-6	-4	-1	-5	-5	0	2	2	-1	-2
Cash Flow from Financing Activities	-3	3	-8	-1	6	-4	-3	-8	-7	-9	-5
Net Cash Inflow / Outflow	1	0	1	-1	1	-2	-2	-0	0	0	-1
Closing Cash & Cash Equivalent	2	2	4	3	4	2	0	0	1	1	0

Budge Budge Co. Limited Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	6.81	4.12	-1.03	2.63	-1.95	1.65	-5.03	-7.57	-25.09	0.27	4.32
CEPS(Rs)	8.51	7.04	1.24	5.09	5.02	8.9	2.56	0.05	-17.39	7.99	12.48
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	80.11	80.18	75	73.49	60.19	61.84	56.52	48.95	23.86	24.13	28.44
Core EBITDA Margin(%)	5.45	3.76	0.96	2.02	2.24	3.14	0.14	-0.02	-3.56	1.88	2.4
EBIT Margin(%)	5.6	3.61	1.75	2.12	1.3	2.71	0.11	-0.07	-5.25	2.64	2.96
Pre Tax Margin(%)	3.76	2.28	-0.33	0.89	-0.13	0.44	-2.8	-2.17	-7.91	-0.32	0.46
PAT Margin (%)	2.56	1.61	-0.44	0.8	-0.56	0.53	-1.66	-2.12	-7.69	0.08	0.92
Cash Profit Margin (%)	3.2	2.76	0.53	1.55	1.44	2.84	0.84	0.01	-5.33	2.3	2.67
ROA(%)	3.79	2.16	-0.54	1.33	-0.89	0.76	-2.46	-3.76	-12.76	0.14	1.97
ROE(%)	8.65	5.14	-1.32	3.54	-2.92	2.71	-8.5	-14.35	-68.91	1.11	16.42
ROCE(%)	14.26	8.39	3.79	6.89	4.45	8.33	0.33	-0.25	-22.59	15.14	22.14
Receivable days	9.86	13.56	17.64	19.32	21.23	20.24	22.2	25.83	29.81	29.93	26.39
Inventory Days	57.37	63.48	55.18	40.54	52.57	58.56	55.62	45.83	47.59	40.41	39.38
Payable days	119.15	138.12	148.8	117.7	133.86	141.21	131.05	120.81	145.14	154.3	147.29
PER(x)	0	0	0	0	0	0	0	0	0	0	0
Price/Book(x)	0	0	0	0	0	0	0	0	0	0	0
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.12	0.16	0.13	0.1	0.13	0.15	0.18	0.14	0.14	0.13	0.1
EV/Core EBITDA(x)	2	3.31	4.76	3.63	3.87	3.06	6.92	6.72	-5.02	2.58	2.12
Net Sales Growth(%)	23.81	-4.06	-9.32	41.82	5.86	-9.88	-3.29	17.63	-8.5	6.51	34.32
EBIT Growth(%)	42.91	-38.02	-56.02	71.73	-35.3	88.58	-95.96	-170.56	-6954.59	153.51	50.75
PAT Growth(%)	10.09	-39.52	-124.91	356.44	-174.24	184.64	-404.17	-50.53	-231.51	101.06	1524.84
EPS Growth(%)	10.09	-39.52	-124.91	356.44	-174.24	184.64	-404.17	-50.53	-231.51	101.06	1524.74
Debt/Equity(x)	0.33	0.42	0.34	0.39	0.67	0.67	0.82	0.83	1.6	1.44	1.31
Current Ratio(x)	0.83	0.81	0.7	0.79	0.78	0.79	0.69	0.7	0.57	0.61	0.67
Quick Ratio(x)	0.38	0.4	0.44	0.44	0.39	0.4	0.31	0.37	0.29	0.38	0.33
Interest Cover(x)	3.05	2.7	0.84	1.73	0.91	1.2	0.04	-0.03	-1.97	0.89	1.18
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0

Budge Budge Co. Limited Shareholding Pattern

#	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
Promoter	73.87	73.87	73.87	73.87	73.87	73.87	73.87	73.87	73.87	96.65
FII	0	0	0	0	0	0	0	0	0	0
DII	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85	0.85
Public	25.27	25.27	25.27	25.27	25.27	25.27	25.27	25.27	25.27	2.5
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
Promoter	0.47	0.47	0.47	0.47	0.47	0.47	0.47	0.47	0.47	0.62
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Public	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.02
Others	0	0	0	0	0	0	0	0	0	0
Total	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64

Pros

Stock is trading at 0.6 times its book value
Company has delivered good profit growth of 24% CAGR over last 5 years
Debtor days have improved from 154.3 to 147.29days.

Cons

Company has a low return on equity of -17% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Budge Budge Co. Limited News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 350/-

Ramaraju Surgical Cotton

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Budge Budge Co. Limited

Add Watchlist

Budge Budge Co. Limited Research see more...

Overview Inc. Year: 1973Industry: Textile

Budge Budge Co. Limited Share Price

Alert Data

Quarterly Price

Peer Comparison

Budge Budge Co. Limited Quarterly Results

Budge Budge Co. Limited Profit & Loss

Growth Rates

Budge Budge Co. Limited Balance Sheet

Budge Budge Co. Limited Cash Flow

Budge Budge Co. Limited Ratios

Budge Budge Co. Limited Shareholding Pattern

Budge Budge Co. Limited News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!