B

Budi Starch & Sweetener Tbk PT
IDX:BUDI

Watchlist Manager
Budi Starch & Sweetener Tbk PT
IDX:BUDI
Watchlist
Price: 224 IDR
Market Cap: 1T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
0%
5Y
+29%
10Y
+49%
Operating Income
+
3Y
+2%
5Y
+18%
10Y
+81%
Net Income
+
3Y
+6%
5Y
+104%
10Y
+417%

Earnings Waterfall
Budi Starch & Sweetener Tbk PT

Revenue
3.2T IDR
Cost of Revenue
-2.8T IDR
Gross Profit
423.4B IDR
Operating Expenses
-199.7B IDR
Operating Income
223.7B IDR
Other Expenses
-135B IDR
Net Income
88.6B IDR

Income Statement
Budi Starch & Sweetener Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
68 036
67 555
63 986
63 026
59 698
63 446
63 732
64 399
58 720
56 773
55 380
51 507
58 908
56 429
55 062
56 334
55 591
59 126
59 389
59 308
58 132
56 172
56 850
58 334
59 941
65 175
65 876
60 312
61 136
61 519
62 879
69 236
70 890
76 242
77 894
83 204
88 498
93 979
98 725
104 009
108 849
106 800
116 032
117 719
108 735
106 421
96 343
103 939
118 829
119 496
126 299
121 526
115 845
119 583
126 443
130 143
138 096
144 814
146 047
149 084
146 115
142 099
135 263
128 396
124 677
120 603
117 384
116 331
115 956
113 779
112 262
110 426
107 657
107 757
110 661
107 943
120 555
124 699
127 217
139 536
137 566
0
0
0
Revenue
929 548
N/A
941 243
+1%
980 477
+4%
1 010 941
+3%
1 024 621
+1%
1 032 715
+1%
1 064 758
+3%
1 055 118
-1%
1 072 908
+2%
1 098 496
+2%
1 098 177
0%
1 201 724
+9%
1 350 298
+12%
1 478 731
+10%
1 609 077
+9%
1 635 989
+2%
1 551 987
-5%
1 555 262
+0%
1 543 100
-1%
1 613 274
+5%
1 782 132
+10%
1 826 341
+2%
1 927 749
+6%
1 983 398
+3%
2 124 381
+7%
2 296 462
+8%
2 462 549
+7%
2 535 303
+3%
2 503 984
-1%
2 428 406
-3%
2 421 595
0%
2 372 809
-2%
2 295 369
-3%
2 289 920
0%
2 180 199
-5%
2 257 882
+4%
2 568 954
+14%
2 667 587
+4%
2 739 926
+3%
2 669 588
-3%
2 284 211
-14%
2 160 406
-5%
2 176 418
+1%
2 144 939
-1%
2 378 805
+11%
2 502 245
+5%
2 516 531
+1%
2 600 103
+3%
2 467 553
-5%
2 484 260
+1%
2 336 856
-6%
2 422 064
+4%
2 510 578
+4%
2 465 199
-2%
2 554 564
+4%
2 715 076
+6%
2 647 193
-3%
2 885 893
+9%
2 867 364
-1%
2 906 351
+1%
3 003 768
+3%
2 847 562
-5%
2 747 058
-4%
2 483 050
-10%
2 725 866
+10%
2 950 145
+8%
3 305 925
+12%
3 533 213
+7%
3 374 782
-4%
3 320 439
-2%
3 235 807
-3%
3 215 012
-1%
3 382 326
+5%
3 519 470
+4%
3 733 582
+6%
4 112 170
+10%
3 944 953
-4%
3 925 991
0%
3 847 870
-2%
3 735 408
-3%
4 009 264
+7%
3 839 580
-4%
3 609 980
-6%
3 203 384
-11%
Gross Profit
Cost of Revenue
(787 320)
(798 209)
(827 169)
(870 273)
(893 136)
(903 098)
(937 800)
(930 603)
(939 991)
(956 698)
(948 388)
(1 025 739)
(1 136 511)
(1 227 831)
(1 317 652)
(1 365 505)
(1 331 548)
(1 342 523)
(1 342 896)
(1 382 913)
(1 520 875)
(1 584 333)
(1 702 868)
(1 778 971)
(1 881 605)
(2 007 673)
(2 130 406)
(2 181 999)
(2 187 683)
(2 155 256)
(2 177 885)
(2 170 368)
(2 091 870)
(2 080 485)
(1 981 208)
(2 019 200)
(2 261 231)
(2 328 514)
(2 389 179)
(2 339 153)
(2 007 000)
(1 919 999)
(1 923 734)
(1 904 242)
(2 158 224)
(2 267 246)
(2 284 279)
(2 335 883)
(2 193 293)
(2 191 649)
(2 035 282)
(2 100 625)
(2 162 779)
(2 127 913)
(2 221 169)
(2 374 775)
(2 297 120)
(2 516 843)
(2 505 111)
(2 524 190)
(2 622 892)
(2 482 472)
(2 391 746)
(2 163 125)
(2 371 651)
(2 545 340)
(2 865 941)
(3 072 841)
(2 932 579)
(2 892 092)
(2 827 841)
(2 804 169)
(2 968 749)
(3 089 017)
(3 278 771)
(3 649 804)
(3 464 462)
(3 464 803)
(3 384 719)
(3 309 102)
(3 588 394)
(3 429 143)
(3 208 894)
(2 779 988)
Gross Profit
142 228
N/A
143 034
+1%
153 308
+7%
140 668
-8%
131 485
-7%
129 617
-1%
126 958
-2%
124 515
-2%
132 917
+7%
141 798
+7%
149 789
+6%
175 985
+17%
213 787
+21%
250 900
+17%
291 425
+16%
270 484
-7%
220 439
-19%
212 739
-3%
200 204
-6%
230 361
+15%
261 257
+13%
242 008
-7%
224 881
-7%
204 427
-9%
242 776
+19%
288 789
+19%
332 143
+15%
353 304
+6%
316 301
-10%
273 150
-14%
243 710
-11%
202 441
-17%
203 499
+1%
209 435
+3%
198 991
-5%
238 682
+20%
307 723
+29%
339 073
+10%
350 747
+3%
330 435
-6%
277 211
-16%
240 407
-13%
252 684
+5%
240 697
-5%
220 581
-8%
234 999
+7%
232 252
-1%
264 220
+14%
274 260
+4%
292 611
+7%
301 574
+3%
321 439
+7%
347 799
+8%
337 286
-3%
333 395
-1%
340 301
+2%
350 073
+3%
369 050
+5%
362 253
-2%
382 161
+5%
380 876
0%
365 090
-4%
355 312
-3%
319 925
-10%
354 215
+11%
404 805
+14%
439 984
+9%
460 372
+5%
442 203
-4%
428 347
-3%
407 966
-5%
410 843
+1%
413 577
+1%
430 453
+4%
454 811
+6%
462 366
+2%
480 491
+4%
461 188
-4%
463 151
+0%
426 306
-8%
420 870
-1%
410 437
-2%
401 086
-2%
423 396
+6%
Operating Income
Operating Expenses
(52 861)
(54 333)
(50 257)
(49 402)
(51 352)
(54 146)
(62 337)
(65 465)
(62 715)
(64 555)
(58 314)
(62 465)
(66 931)
(70 903)
(79 788)
(79 653)
(84 944)
(86 635)
(90 592)
(93 883)
(107 381)
(111 135)
(109 526)
(108 734)
(108 026)
(115 788)
(125 178)
(128 913)
(136 812)
(130 699)
(130 219)
(121 613)
(116 189)
(111 126)
(110 374)
(141 838)
(151 609)
(160 149)
(163 847)
(158 721)
(144 816)
(132 278)
(123 022)
(117 032)
(98 244)
(94 797)
(99 560)
(96 275)
(109 409)
(115 805)
(122 552)
(145 936)
(165 086)
(161 551)
(161 055)
(147 218)
(156 142)
(162 673)
(156 635)
(168 972)
(149 098)
(143 614)
(137 991)
(130 581)
(156 980)
(182 823)
(205 089)
(218 322)
(219 488)
(209 614)
(202 370)
(191 137)
(190 604)
(201 678)
(214 798)
(234 102)
(238 532)
(230 800)
(230 966)
(207 800)
(203 785)
(199 594)
(188 642)
(199 724)
Selling, General & Administrative
(52 861)
(54 333)
(50 257)
(49 402)
(51 352)
(54 146)
(62 337)
(65 465)
(62 715)
(64 555)
(58 314)
(62 465)
(66 931)
(70 903)
(79 788)
(79 653)
(84 944)
(86 635)
(90 592)
(93 883)
(107 381)
(111 135)
(109 526)
(108 734)
(108 026)
(115 788)
(125 178)
(128 913)
(136 812)
(130 699)
(130 219)
(121 613)
(107 725)
(120 045)
(117 300)
(135 732)
(143 480)
(152 164)
(156 061)
(150 766)
(134 524)
(122 254)
(112 585)
(106 326)
(90 800)
(87 683)
(93 496)
(91 269)
(104 270)
(110 675)
(116 937)
(139 477)
(157 055)
(153 929)
(153 019)
(139 208)
(141 252)
(146 766)
(140 606)
(148 418)
(137 244)
(130 107)
(125 299)
(122 834)
(139 039)
(158 048)
(169 083)
(179 548)
(182 801)
(171 367)
(165 927)
(149 831)
(151 576)
(161 280)
(173 424)
(189 903)
(195 776)
(193 567)
(185 506)
(168 076)
(164 837)
(155 724)
(155 147)
(163 946)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8 464)
(2 251)
(4 244)
(6 106)
(8 129)
(7 985)
(7 786)
(7 955)
(10 292)
(10 024)
(10 437)
(10 706)
(7 444)
(7 114)
(6 064)
(5 006)
(5 139)
(5 130)
(5 615)
(6 459)
(8 031)
(7 622)
(8 036)
(8 010)
(14 890)
(15 907)
(16 029)
(20 554)
(11 854)
(13 507)
(12 692)
(7 747)
(17 941)
(24 775)
(36 006)
(38 774)
(36 687)
(38 247)
(36 443)
(41 306)
(39 028)
(40 398)
(41 374)
(44 199)
(42 756)
(37 233)
(45 460)
(39 724)
(38 948)
(43 870)
(33 495)
(35 778)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11 170
11 170
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
89 367
N/A
88 701
-1%
103 051
+16%
91 266
-11%
80 133
-12%
75 471
-6%
64 621
-14%
59 050
-9%
70 202
+19%
77 243
+10%
91 475
+18%
113 520
+24%
146 856
+29%
179 997
+23%
211 637
+18%
190 831
-10%
135 495
-29%
126 104
-7%
109 612
-13%
136 478
+25%
153 876
+13%
130 873
-15%
115 355
-12%
95 693
-17%
134 750
+41%
173 001
+28%
206 965
+20%
224 391
+8%
179 489
-20%
142 451
-21%
113 491
-20%
80 828
-29%
87 310
+8%
98 309
+13%
88 617
-10%
96 844
+9%
156 114
+61%
178 924
+15%
186 900
+4%
171 714
-8%
132 395
-23%
108 129
-18%
129 662
+20%
123 665
-5%
122 337
-1%
140 202
+15%
132 692
-5%
167 945
+27%
164 851
-2%
176 806
+7%
179 022
+1%
175 503
-2%
182 713
+4%
175 735
-4%
172 340
-2%
193 083
+12%
193 931
+0%
206 377
+6%
205 618
0%
213 189
+4%
231 778
+9%
221 476
-4%
217 321
-2%
189 344
-13%
197 235
+4%
221 982
+13%
234 895
+6%
242 050
+3%
222 715
-8%
218 733
-2%
205 596
-6%
219 706
+7%
222 973
+1%
228 775
+3%
240 013
+5%
228 264
-5%
241 959
+6%
230 388
-5%
232 185
+1%
218 506
-6%
217 085
-1%
210 843
-3%
212 444
+1%
223 672
+5%
Pre-Tax Income
Interest Income Expense
(104 989)
(106 934)
(72 473)
(103 726)
(84 666)
(52 003)
(50 609)
(28 495)
(29 110)
(58 133)
(47 268)
(46 465)
(69 589)
(55 517)
(58 416)
(64 926)
(100 711)
(132 704)
(79 579)
(59 080)
20 005
54 426
2 625
(12 128)
(47 895)
(55 992)
(52 498)
(61 868)
(75 332)
(85 499)
(108 954)
(108 089)
(95 654)
(100 025)
(91 055)
(158 587)
(188 691)
(164 394)
(180 918)
(119 198)
(107 593)
(149 539)
(145 856)
(170 681)
(131 282)
(106 224)
(92 985)
(74 012)
(105 618)
(115 117)
(119 996)
(116 357)
(115 314)
(120 199)
(127 414)
(130 220)
(125 113)
(130 776)
(129 597)
(132 586)
(142 490)
(142 818)
(138 626)
(132 114)
(126 143)
(116 385)
(110 480)
(109 021)
(110 681)
(111 240)
(110 978)
(109 812)
(107 392)
(106 892)
(110 329)
(103 228)
(116 106)
(118 736)
(129 178)
(123 636)
(133 145)
(137 684)
(142 781)
(169 542)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11 170
11 170
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
2 370
2 238
2 660
1 388
2 344
2 694
2 441
2 514
615
441
(620)
(372)
(4 703)
(4 529)
(6 678)
(5 217)
782
1 035
3 800
85
4 536
4 674
(4 827)
(2 967)
(14 972)
(15 461)
(4 709)
(21 671)
(14 081)
(14 105)
(14 344)
7 401
9 649
17 672
23 943
18 639
71 126
63 547
57 326
73 614
18 717
39 501
37 662
73 783
61 070
32 841
32 137
(19 248)
(6 401)
(7 459)
(5 671)
(1 474)
(6 383)
(4 779)
1 969
(4 612)
2 963
1 095
2 674
(4 344)
(5 383)
975
(5 717)
1 676
(1 780)
(6 603)
(9 888)
(4 406)
1 931
5 181
1 331
497
450
(559)
4 440
851
1 458
53
4 095
9 756
1 052
908
(1 997)
65 019
Pre-Tax Income
(13 252)
N/A
(15 995)
-21%
33 238
N/A
(11 072)
N/A
(2 189)
+80%
26 162
N/A
16 453
-37%
33 069
+101%
41 707
+26%
19 551
-53%
43 587
+123%
66 683
+53%
72 564
+9%
119 951
+65%
146 543
+22%
120 688
-18%
35 566
-71%
(5 565)
N/A
33 833
N/A
77 483
+129%
178 417
+130%
189 973
+6%
113 153
-40%
80 598
-29%
71 883
-11%
101 548
+41%
149 758
+47%
140 852
-6%
90 095
-36%
42 847
-52%
(9 807)
N/A
(8 690)
+11%
12 475
N/A
15 956
+28%
21 505
+35%
(43 104)
N/A
38 549
N/A
78 077
+103%
63 308
-19%
126 130
+99%
43 519
-65%
(1 909)
N/A
21 468
N/A
26 767
+25%
52 125
+95%
66 819
+28%
71 844
+8%
74 685
+4%
52 832
-29%
54 230
+3%
53 355
-2%
57 672
+8%
61 016
+6%
50 757
-17%
46 895
-8%
58 251
+24%
71 781
+23%
76 696
+7%
78 695
+3%
76 259
-3%
83 905
+10%
79 633
-5%
72 978
-8%
58 906
-19%
69 312
+18%
98 994
+43%
114 527
+16%
128 623
+12%
113 965
-11%
112 674
-1%
95 949
-15%
110 391
+15%
116 031
+5%
121 324
+5%
134 124
+11%
125 887
-6%
127 311
+1%
111 705
-12%
107 102
-4%
104 626
-2%
84 992
-19%
74 067
-13%
67 666
-9%
119 149
+76%
Net Income
Tax Provision
4 938
5 756
(11 841)
2 053
(4 693)
(17 139)
(9 977)
(15 246)
(27 583)
(17 926)
(28 246)
(35 312)
(25 696)
(37 728)
(48 918)
(35 385)
(11 046)
(2 554)
20 326
(5 642)
(22 660)
(22 901)
(35 989)
(18 457)
(25 036)
(32 351)
(38 118)
(36 251)
(27 130)
(18 244)
(7 879)
(6 116)
(7 391)
(6 686)
(7 873)
(1 085)
4 337
(825)
(3 052)
(10 002)
(14 995)
(7 614)
(6 426)
(8 977)
(31 053)
(33 813)
(36 145)
(37 088)
(14 208)
(14 519)
(13 312)
(15 465)
(15 325)
(14 820)
(13 963)
(20 533)
(21 314)
(21 005)
(21 022)
(14 761)
(19 884)
(18 913)
(17 370)
(13 813)
(2 219)
(7 758)
(11 481)
(13 910)
(22 242)
(21 886)
(18 030)
(21 000)
(22 966)
(24 068)
(26 586)
(24 883)
(24 769)
(21 867)
(21 046)
(20 674)
(17 144)
(15 142)
(14 002)
(23 939)
Income from Continuing Operations
(8 314)
(10 239)
21 397
(9 019)
(6 882)
9 023
6 476
17 823
14 124
1 625
15 341
31 371
46 868
82 223
97 625
85 303
24 520
(8 119)
54 159
71 841
155 757
167 072
77 164
62 141
46 847
69 197
111 640
104 601
62 965
24 603
(17 686)
(14 806)
5 084
9 270
13 632
(44 189)
42 886
77 252
60 256
116 128
28 524
(9 523)
15 042
17 790
21 072
33 006
35 699
37 597
38 624
39 711
40 043
42 207
45 691
35 937
32 932
37 718
50 467
55 691
57 673
61 498
64 021
60 720
55 608
45 093
67 093
91 236
103 046
114 713
91 723
90 788
77 919
89 391
93 065
97 256
107 538
101 004
102 542
89 838
86 056
83 952
67 848
58 925
53 664
95 210
Income to Minority Interest
10 836
12 340
7 255
12 992
9 163
4 041
1 275
(1 965)
6 554
9 674
7 976
5 230
(691)
(4 666)
(2 690)
(484)
8 461
13 513
2 550
(452)
(9 342)
(12 458)
(1 075)
587
(717)
(3 819)
(9 241)
(8 883)
(3 837)
(47)
4 927
2 571
(35)
(1 988)
(3 968)
8 061
(32 097)
(35 377)
(34 707)
(41 256)
(592)
5 631
2 318
(644)
(1 470)
(3 400)
(2 210)
(3 066)
(4 973)
(5 004)
(4 952)
(5 302)
(4 613)
(3 973)
(2 575)
(2 102)
(2 403)
(2 573)
(4 753)
(5 151)
(2 793)
(3 124)
(1 314)
(1 578)
(4 597)
(6 418)
(7 772)
(7 253)
(8 440)
(6 169)
(4 225)
(5 697)
(4 104)
(4 389)
(5 051)
(4 219)
(1 740)
(2 488)
(3 794)
(3 794)
(6 224)
(6 952)
(6 533)
(6 568)
Net Income (Common)
2 522
N/A
2 101
-17%
28 652
+1 264%
3 973
-86%
2 281
-43%
13 064
+473%
7 751
-41%
15 858
+105%
20 678
+30%
11 299
-45%
23 317
+106%
36 601
+57%
46 177
+26%
77 557
+68%
94 935
+22%
84 819
-11%
32 981
-61%
5 394
-84%
56 709
+951%
71 389
+26%
146 415
+105%
154 614
+6%
76 089
-51%
62 728
-18%
46 130
-26%
65 378
+42%
102 399
+57%
95 718
-7%
59 128
-38%
24 556
-58%
(12 759)
N/A
(12 235)
+4%
5 049
N/A
7 282
+44%
9 664
+33%
(36 128)
N/A
10 789
N/A
41 875
+288%
25 549
-39%
74 872
+193%
27 932
-63%
(3 892)
N/A
17 360
N/A
17 146
-1%
19 602
+14%
29 605
+51%
33 489
+13%
34 531
+3%
33 651
-3%
34 708
+3%
35 091
+1%
36 905
+5%
41 078
+11%
31 964
-22%
30 357
-5%
35 616
+17%
48 064
+35%
53 118
+11%
52 920
0%
56 347
+6%
61 228
+9%
57 596
-6%
54 294
-6%
43 515
-20%
62 496
+44%
84 818
+36%
95 274
+12%
107 460
+13%
83 283
-22%
84 619
+2%
73 694
-13%
83 694
+14%
88 961
+6%
92 867
+4%
102 487
+10%
96 785
-6%
100 802
+4%
87 350
-13%
82 262
-6%
80 158
-3%
61 624
-23%
51 973
-16%
47 131
-9%
88 642
+88%
EPS (Diluted)
1.26
N/A
1.04
-17%
14.31
+1 276%
1.98
-86%
1.14
-42%
6.52
+472%
3.87
-41%
7.92
+105%
10.33
+30%
5.64
-45%
11.64
+106%
14.86
+28%
16.07
+8%
18.89
+18%
23.12
+22%
20.66
-11%
8.03
-61%
1.31
-84%
13.81
+954%
17.39
+26%
35.67
+105%
37.67
+6%
18.54
-51%
15.29
-18%
11.24
-26%
15.93
+42%
24.95
+57%
23.32
-7%
14.4
-38%
5.98
-58%
-3.1
N/A
-2.98
+4%
1.23
N/A
1.78
+45%
2.36
+33%
-8.81
N/A
2.63
N/A
10.22
+289%
6.23
-39%
18.26
+193%
6.81
-63%
-0.95
N/A
3.54
N/A
3.81
+8%
4.55
+19%
6.58
+45%
7.44
+13%
7.67
+3%
7.7
+0%
7.71
+0%
7.79
+1%
8.2
+5%
9.13
+11%
7.1
-22%
6.75
-5%
7.92
+17%
10.68
+35%
11.81
+11%
11.76
0%
12.52
+6%
13.61
+9%
12.8
-6%
12.07
-6%
9.67
-20%
13.89
+44%
18.85
+36%
21.18
+12%
23.89
+13%
18.51
-23%
18.81
+2%
16.38
-13%
18.6
+14%
19.77
+6%
20.64
+4%
22.78
+10%
21.51
-6%
22.41
+4%
19.42
-13%
18.29
-6%
17.82
-3%
13.7
-23%
11.55
-16%
10.48
-9%
19.7
+88%

See Also

Summary
BUDI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BUDI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BUDI stock valuation using valuation multiples.
Wall Street Estimates
BUDI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BUDI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.