Beauregard Textile Company
                                                                              By D. Srinivas, Greatlakes , Chennai
                                                                               8098663752
1 Market Share Analysis
                                          B                        C&P                              M/share
                Quarter   Price       Volume    Price              Volume    Total Vol            B     C&P
           1988 1st               3      124870               3       100000       224870         55.5%     44.5%
                2nd               3      126016               3       100000       226016         55.8%     44.2%
                3rd               3      125426               3       100000       225426         55.6%     44.4%
                4th               3      198863               4        25000       223863         88.8%     11.2%
                                         575175                       325000       900175         63.9%     36.1%
           1989 1st               3      127201               3       100000       227201         56.0%     44.0%
                2nd               3      125277               3       100000       225277         55.6%     44.4%
                3rd               3      126124               3       100000       226124         55.8%     44.2%
                4th               3      125302               3       100000       225302         55.6%     44.4%
                                         503904                       400000       903904         55.7%     44.3%
           1990 1st               4       74860               3       150000       224860         33.3%     66.7%
                2nd               4       77216               3       150000       227216         34.0%     66.0%                  market shrinkage
                3rd               4       75000               3       150000       225000         33.3%     66.7%                    180000      100107    79893
                4th               4


2 Profit Analysis if B alone increase the price                                                       0           0           0
                                                Beauregard                                           C&P
                Quarter   Price       Volume    cost       profit      Price                  Volume    cost           Profit
           1988 1st               3      124870       3.31 -38709.7                       3      100000        3.574      -57400
                2nd               3      126016       3.31    -39065                      3      100000        3.574      -57400
                3rd               3      125426       3.31 -38882.1                       3      100000        3.574      -57400
                4th               3      198863      3.102    -20284                      4       25000        6.861      -71525      -14125
                                                             -136941                                                     -243725
           1989 1st               3      127201       3.31 -39432.3                       3     100000         3.574      -57400
                2nd               3      125277       3.31 -38835.9                       3     100000         3.574      -57400
                3rd               3      126124       3.31 -39098.4                       3     100000         3.574      -57400
                4th               3      125302       3.31 -38843.6                       3     100000         3.574      -57400
                                                             -156210                                                     -229600
           1990 1st               4       74860       3.96     2994.4                     3     150000         3.136      -20400
                2nd               4       77216       3.96 3088.64                        3     150000         3.136      -20400
                3rd               4       75000       3.96        3000                    3     150000         3.136      -20400
                4th               4       75000       3.96        3000                    3     150000         3.136      -20400
                                                            12083.04                                                      -81600
3 Profit analysis if Both increased Price
                                                    Beauregard                            C&P
                          Price        Volume          Cost     Profit Price        Volume       Cost                    profit
           1990 1st               4      74860            3.96   2994.4           3   150000       3.136                  -20400
                2nd               4      77216            3.96 3088.64            3   150000       3.136                  -20400
                3rd               4      75000            3.96     3000           3   150000       3.136                  -20400
                4th               4     100107          3.574 42645.58            4    79893          3.9                 7989.3
                                                               51728.62                                                 -53210.7
                                                                        Market Demand decreaes by 20%

4 Profit analysis if C&P alone increases
                          price       Vol           Cost           Profit      price          Vol       Cost       Profit
           1990 1st               4      74860              3.96      2994.4              3      150000      3.136    -20400
                2nd               4      77216              3.96     3088.64              3      150000      3.136    -20400
                3rd               4      75000              3.96          3000            3      150000      3.136    -20400
                4th               3     198863             3.102      -20284              4       25000      6.861    -71525
                                                                      -11201                                         -132725


5 Profit analysis if both maintains the same price $3
                          price       Vol           Cost           Profit      price          Vol       Cost       Profit                                 225000
           1990 1st               4         74860           3.96      2994.4              3      150000      3.136    -20400                   B-M/s      55.70%
                2nd               4         77216           3.96     3088.64              3      150000      3.136    -20400                   C&P-M/S       44%
                3rd               4         75000           3.96          3000            3      150000      3.136    -20400
                4th               3             0           3.31             0            3           0      3.574         0
                                                                     9083.04                                          -61200
Prisoner's dilema
                                C&P
                  $4                     $3

     $4     52000 (55.5%),        12000 (33.5%),
            -53000(44.5%)         -82000(66.5%)
  BTC
             .-11000(89%),       .-29000*(55.5%),
     $3
             -130000(11%)         -12000*(44.5%)




          If B is at $3, it is highly likely that C&P will be at $3 as both market share and profitability worsens if increase to $4. This can be attributed to local presence of
          B as mentioned in case study.If B increases to $4, C&P tries to price $4 to decrease the loss. If C&P spoilsport the profit and MS, it has to be at $3 by bearing
          extra loss. Despite that B is profitable.Hence, it is better B should increase the price

Beauregard Textile Company Analysis

  • 1.
    Beauregard Textile Company By D. Srinivas, Greatlakes , Chennai 8098663752 1 Market Share Analysis B C&P M/share Quarter Price Volume Price Volume Total Vol B C&P 1988 1st 3 124870 3 100000 224870 55.5% 44.5% 2nd 3 126016 3 100000 226016 55.8% 44.2% 3rd 3 125426 3 100000 225426 55.6% 44.4% 4th 3 198863 4 25000 223863 88.8% 11.2% 575175 325000 900175 63.9% 36.1% 1989 1st 3 127201 3 100000 227201 56.0% 44.0% 2nd 3 125277 3 100000 225277 55.6% 44.4% 3rd 3 126124 3 100000 226124 55.8% 44.2% 4th 3 125302 3 100000 225302 55.6% 44.4% 503904 400000 903904 55.7% 44.3% 1990 1st 4 74860 3 150000 224860 33.3% 66.7% 2nd 4 77216 3 150000 227216 34.0% 66.0% market shrinkage 3rd 4 75000 3 150000 225000 33.3% 66.7% 180000 100107 79893 4th 4 2 Profit Analysis if B alone increase the price 0 0 0 Beauregard C&P Quarter Price Volume cost profit Price Volume cost Profit 1988 1st 3 124870 3.31 -38709.7 3 100000 3.574 -57400 2nd 3 126016 3.31 -39065 3 100000 3.574 -57400 3rd 3 125426 3.31 -38882.1 3 100000 3.574 -57400 4th 3 198863 3.102 -20284 4 25000 6.861 -71525 -14125 -136941 -243725 1989 1st 3 127201 3.31 -39432.3 3 100000 3.574 -57400 2nd 3 125277 3.31 -38835.9 3 100000 3.574 -57400 3rd 3 126124 3.31 -39098.4 3 100000 3.574 -57400 4th 3 125302 3.31 -38843.6 3 100000 3.574 -57400 -156210 -229600 1990 1st 4 74860 3.96 2994.4 3 150000 3.136 -20400 2nd 4 77216 3.96 3088.64 3 150000 3.136 -20400 3rd 4 75000 3.96 3000 3 150000 3.136 -20400 4th 4 75000 3.96 3000 3 150000 3.136 -20400 12083.04 -81600 3 Profit analysis if Both increased Price Beauregard C&P Price Volume Cost Profit Price Volume Cost profit 1990 1st 4 74860 3.96 2994.4 3 150000 3.136 -20400 2nd 4 77216 3.96 3088.64 3 150000 3.136 -20400 3rd 4 75000 3.96 3000 3 150000 3.136 -20400 4th 4 100107 3.574 42645.58 4 79893 3.9 7989.3 51728.62 -53210.7 Market Demand decreaes by 20% 4 Profit analysis if C&P alone increases price Vol Cost Profit price Vol Cost Profit 1990 1st 4 74860 3.96 2994.4 3 150000 3.136 -20400 2nd 4 77216 3.96 3088.64 3 150000 3.136 -20400 3rd 4 75000 3.96 3000 3 150000 3.136 -20400 4th 3 198863 3.102 -20284 4 25000 6.861 -71525 -11201 -132725 5 Profit analysis if both maintains the same price $3 price Vol Cost Profit price Vol Cost Profit 225000 1990 1st 4 74860 3.96 2994.4 3 150000 3.136 -20400 B-M/s 55.70% 2nd 4 77216 3.96 3088.64 3 150000 3.136 -20400 C&P-M/S 44% 3rd 4 75000 3.96 3000 3 150000 3.136 -20400 4th 3 0 3.31 0 3 0 3.574 0 9083.04 -61200
  • 2.
    Prisoner's dilema C&P $4 $3 $4 52000 (55.5%), 12000 (33.5%), -53000(44.5%) -82000(66.5%) BTC .-11000(89%), .-29000*(55.5%), $3 -130000(11%) -12000*(44.5%) If B is at $3, it is highly likely that C&P will be at $3 as both market share and profitability worsens if increase to $4. This can be attributed to local presence of B as mentioned in case study.If B increases to $4, C&P tries to price $4 to decrease the loss. If C&P spoilsport the profit and MS, it has to be at $3 by bearing extra loss. Despite that B is profitable.Hence, it is better B should increase the price