YOLFTbeta
Budi Starch & Sweetener Tbk

Budi Starch & Sweetener Tbk

BUDI · JK · Consumer Defensive / Packaged Foods

206.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close206.00
Open206.00
Day Range204.00 – 208.00
52-Week Range195.96 – 264.00
Volume134.60K
Market Cap988.08B
P/E (TTM)6.02
Forward P/E8.38
EPS36.54
Dividend Yield4.09%
Beta0.14
50-Day Avg222.04
200-Day Avg214.38

About

PT Budi Starch & Sweetener Tbk, together with its subsidiaries, manufactures and sells tapioca and modified tapioca starch, sweeteners, plastic packaging, sulfuric acid, and other chemicals in Indonesia and internationally. The company operates through the Tapioca Starch, Sweeteners, Sulfuric Acid and Other Products, and Plastic Packaging segments. It offers tapioca flour; glucose and fructose; maltodextrin; plastic sacks; and sulfuric acid. The company was formerly known as PT Budi Acid Jaya Tbk and changed its name to PT Budi Starch & Sweetener Tbk in July 2013. PT Budi Starch & Sweetener Tbk was founded in 1979 and is headquartered in Jakarta Selatan, Indonesia.

Company Details

  • SectorConsumer Defensive
  • IndustryPackaged Foods
  • CEOMr. Santoso Winata
  • Employees3.65K
  • HeadquartersWisma Budi, Jakarta Selatan, Indonesia, 12940, Indonesia
  • Websitehttps://budistarchsweetener.com

Leadership

  • Mr. Santoso WinataPresident Director · b. 1962
  • Mr. Jason Indrian WinataFinance & Administration Director and Director · b. 1988
  • Dr. . Sugandhi LLDProcurement Director & Director · b. 1953
  • Mr. Oey AlbertProduction & Domestic Marketing Director and Director · b. 1974
  • Mr. Johan NainggolanHead of Internal Audit Unit · b. 1970
  • Ms. Alice YulianaCorporate Secretary · b. 1971

Financials

Income Statement

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue690.06B823.66B771.99B634.12B929.55B1.02T1.07T1.35T1.55T1.78T2.12T2.50T2.30T2.57T2.28T2.38T2.47T2.51T2.65T3.00T2.73T3.37T3.38T3.94T4.01T3.18T
Growth (%)-+19.36%-6.27%-17.86%+46.59%+10.23%+4.71%+25.85%+14.94%+14.83%+19.20%+17.87%-8.33%+11.92%-11.08%+4.14%+3.73%+1.74%+5.44%+13.47%-9.25%+23.81%+0.22%+16.63%+1.63%-20.74%
Cost of Revenue540.03B671.79B635.11B503.57B733.75B833.63B885.37B1.07T1.33T1.52T1.88T2.19T2.09T2.26T2.01T2.16T2.19T2.16T2.30T2.62T2.37T2.93T2.97T3.51T3.59T2.77T
Gross Profit--------220.44B261.26B242.78B316.30B203.50B307.72B277.21B220.58B274.26B347.80B350.07B380.88B354.21B442.20B413.58B437.74B420.87B406.23B
Gross Margin--------14.20%14.66%11.43%12.63%8.87%11.98%12.14%9.27%11.11%13.85%13.22%12.68%12.99%13.10%12.23%11.10%10.50%12.78%
Operating Expense--------84.94B107.38B108.03B136.81B116.19B151.61B144.85B98.24B109.41B165.09B156.14B149.10B156.98B219.49B190.60B191.92B203.78B180.98B
Operating Income59.53B93.28B23.95B40.43B89.37B80.13B70.20B146.86B135.50B153.88B134.75B179.49B87.31B156.11B132.36B122.34B164.85B182.71B193.93B231.78B197.24B222.72B222.97B245.82B217.09B225.25B
Operating Margin8.63%11.33%3.10%6.38%9.61%7.82%6.54%10.88%8.73%8.63%6.34%7.17%3.80%6.08%5.79%5.14%6.68%7.28%7.33%7.72%7.24%6.60%6.59%6.23%5.41%7.09%
EBITDA--------165.02B307.39B215.35B149.09B93.59B252.62B273.70B266.24B286.15B322.93B348.50B405.44B383.76B424.30B421.92B457.55B261.51B407.80B
EBITDA Margin--------10.63%17.25%10.14%5.95%4.08%9.83%11.98%11.19%11.60%12.86%13.16%13.50%14.08%12.57%12.47%11.60%6.52%12.83%
Net Income--5.98B4.07B2.52B2.28B20.68B46.18B32.98B146.41B46.13B59.13B5.05B10.79B27.91B19.60B33.65B41.08B48.06B61.23B62.50B83.28B88.96B100.80B61.62B106.55B
Net Income Margin--0.77%0.64%0.27%0.22%1.93%3.42%2.13%8.22%2.17%2.36%0.22%0.42%1.22%0.82%1.36%1.64%1.82%2.04%2.29%2.47%2.63%2.56%1.54%3.35%
Interest Expense0000000055.59B53.63B59.94B61.14B70.89B88.50B108.85B108.73B118.83B115.84B138.10B146.12B124.68B115.96B107.66B120.56B137.57B163.26B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%3.58%3.01%2.82%2.44%3.09%3.44%4.77%4.57%4.82%4.61%5.22%4.86%4.57%3.44%3.18%3.06%3.43%5.14%

Balance Sheet

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets985.47B1.00T931.90B927.25B940.87B978.60B931.61B1.49T1.70T1.60T1.97T2.12T2.30T2.38T2.48T3.27T2.93T2.94T3.39T3.00T2.96T2.99T3.17T3.33T3.82T4.10T
Total Liabilities802.21B847.10B767.81B759.88B710.73B745.36B664.15B821.99B1.05T815.63B1.17T1.31T1.45T1.50T1.56T2.16T1.77T1.74T2.17T1.71T1.64T1.61T1.73T1.74T2.20T2.41T
Total Equity150.15B133.23B139.21B143.27B189.46B198.04B228.78B625.96B619.45B744.61B763.25B767.88B810.94B809.83B837.48B1.03T1.08T1.11T1.14T1.19T1.22T1.28T1.33T1.47T1.49T1.55T
Cash70.40B21.77B31.10B15.96B16.36B12.58B14.00B153.95B149.05B60.25B183.41B126.78B98.73B53.44B34.88B30.78B183.55B66.43B53.13B24.21B64.02B60.03B65.39B116.50B74.01B137.33B
Total Debt--------757.10B493.88B738.41B889.46B1.02T1.06T1.31T1.42T1.34T1.31T1.47T1.25T1.20T1.13T1.26T1.33T1.70T2.02T
Net Debt--------608.05B433.63B555.00B762.67B919.25B1.01T1.28T1.39T1.16T1.23T1.41T1.22T1.13T1.05T1.19T1.21T1.62T1.88T

Cash Flow

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow4.73B51.13B54.59B56.44B38.25B64.07B166.58B5.76B79.99B239.42B157.31B74.06B1.65B222.24B68.19B96.86B287.74B69.28B26.02B271.14B193.68B233.81B127.99B190.85B-257.92B-95.31B
Investing Cash Flow---------195.02B-95.33B-148.02B-192.79B-165.68B-216.37B-315.18B-233.19B-83.18B-120.96B-176.98B-41.14B-62.83B-98.66B-107.78B-98.24B-120.11B-96.11B
Financing Cash Flow95.99B--5.46B---388.35B104.47B-229.66B112.58B67.72B135.40B-52.23B228.39B131.38B-51.62B-65.58B137.02B-258.60B-91.20B-139.39B81.00B-41.31B335.38B254.57B
Capital Expenditure122.69B88.19B41.96B53.93B52.11B64.68B94.38B237.34B213.01B101.40B146.76B185.15B183.47B244.20B313.88B198.86B118.97B120.21B149.67B67.42B66.19B96.76B109.81B99.09B119.08B165.57B
Free Cash Flow---------133.02B138.03B10.55B-111.09B-181.82B-21.96B-245.69B-102.00B168.77B-50.92B-123.66B203.72B127.49B137.05B18.18B91.76B-377.01B-260.88B
Dividends Paid31.37B43.00M-----11.08B33.51B22.19B35.95B48.76B---11.25B11.25B11.25B18.00B22.50B26.99B26.99B35.99B62.99B40.49B40.43B
FCF to OCF---------166.29%57.65%6.71%-150.00%-11046.48%-9.88%-360.30%-105.31%58.65%-73.50%-475.31%75.13%65.82%58.62%14.20%48.08%146.17%273.73%
Dividend Paid to FCF---------25.19%16.07%340.82%-43.89%----11.03%6.66%-22.09%-14.55%11.04%21.17%19.70%198.02%68.64%-10.74%-15.50%

Earnings

Report DateMar 31, 2009Sep 2, 2009Dec 2, 2009Mar 3, 2010Jun 2, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013May 28, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 31, 2016Nov 30, 2016Mar 1, 2017May 31, 2017Aug 30, 2017Nov 29, 2017Feb 28, 2018May 30, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Nov 6, 2020Jun 2, 2021Aug 20, 2021Nov 22, 2021Mar 22, 2022Jun 2, 2022Aug 15, 2022Nov 11, 2022Apr 28, 2023Aug 1, 2023
EPS Estimate-----------------------------------------------------
EPS Actual2.1819.005.009.234.561.755.188.879.150.12-3.730.440.060.250.480.990.648.86-3.461.150.490.841.730.991.013.052.621.230.803.202.621.601.711.172.272.774.482.292.223.535.561.491.491.136.453.813.844.416.741.396.067.613.52
Surprise-----------------------------------------------------
Timing-----------------------------------------------------

Key Statistics & Ratios

Market Cap988.08B
Enterprise Value2.82T
Trailing P/E6.02
Forward P/E8.38
Price / Sales0.25
Price / Book0.63
EPS36.54
Book Value362.06
Revenue (TTM)3.94T
Gross Profit (TTM)561.34B
EBITDA485.74B
Profit Margin4.17%
Operating Margin8.56%
Return on Equity10.02%
Return on Assets4.41%
Shares Outstanding4.49B
Shares Float1.60B
Beta0.14
Dividend Yield4.09%
Dividend Rate9.00
Payout Ratio19.16%

Dividends

20252×
7.00Nov 21, 20252.00Jun 19, 2025
20242×
5.00Nov 13, 20244.00Jun 25, 2024
20232×
6.00Nov 13, 20238.00May 24, 2023
20221×
8.00Jul 11, 2022
20211×
6.00Aug 10, 2021
20201×
6.00Aug 28, 2020
20191×
5.00Jul 2, 2019
20181×
4.00Jun 5, 2018
20171×
2.50Jun 14, 2017
20112×
8.00Sep 29, 20115.10Jun 14, 2011
20101×
9.70Jun 16, 2010
20091×
6.00Sep 4, 2009
20082×
7.00Sep 9, 20082.00Jul 11, 2008
20071×
3.00Dec 3, 2007