YOLFTbeta
AM

Asahimas Flat Glass Tbk

AMFG · JK · Basic Materials / Building Materials

3,080.00IDR+10.00 (+0.33%)

Price History

Full chart

Market Stats

Previous Close3,070.00
Open3,070.00
Day Range3,030.00 – 3,090.00
52-Week Range2,522.51 – 3,691.24
Volume11.40K
Market Cap1.39T
P/E (TTM)12.30
Forward P/E8.20
EPS260.16
Dividend Yield2.50%
Beta0.21
50-Day Avg3,294.20
200-Day Avg3,286.75

About

PT Asahimas Flat Glass Tbk manufactures and sells and glass products in Indonesia. It operates in two segments, Flat Glass and Automotive Glass. The Flat Glass segment offers a range of clear and tinted glass, figured glass, reflective glass, coated glass, and mirror glass, which are used primarily for glass curtain walls, window glass, and suspended glass in building construction and as raw materials for downstream industry. The Automotive Glass segment provides tempered glass and laminated glass that are primarily used in the automotive industry. The company also offers automotive glass repair and installation services. In addition, it engages in the export and import, and other activities. PT Asahimas Flat Glass Tbk was founded in 1971 and is headquartered in Jakarta Utara, Indonesia.

Company Details

  • SectorBasic Materials
  • IndustryBuilding Materials
  • CEOMr. Toru Itai
  • Employees2.19K
  • HeadquartersJl. Ancol IX/5, Jakarta Utara, Indonesia, 14430, Indonesia
  • Websitehttps://www.amfg.co.id

Leadership

  • Mr. Toru ItaiPresident Director · b. 1974
  • Mr. Kazuhiro OnogawaFinance Director & Director · b. 1974
  • Mr. Patikkos SiahaanHead of Corporate Internal Audit
  • Mr. Christoforus OeijCorporate Secretary & Director · b. 1972

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 Revenue1.03T1.23T1.29T1.36T1.46T1.72T1.54T1.91T2.24T1.91T2.43T2.60T2.86T3.22T3.67T3.67T3.72T3.89T4.44T4.29T3.77T4.75T5.57T5.91T5.44T5.09T
Growth (%)-+19.22%+5.50%+4.87%+7.36%+17.98%-10.34%+23.89%+17.03%-14.41%+26.83%+7.01%+10.05%+12.57%+14.17%-0.17%+1.58%+4.34%+14.35%-3.45%-12.17%+26.02%+17.35%+6.13%-7.99%-6.53%
Cost of Revenue477.90B621.85B832.10B797.59B816.58B1.04T1.14T1.24T1.40T1.60T1.77T1.92T2.14T2.49T2.77T2.87T2.94T3.30T3.79T3.88T3.46T3.65T4.12T4.45T4.40T4.29T
Gross Profit---------311.30B651.89B677.24B719.61B727.91B905.63B797.32B784.52B587.63B657.30B408.19B302.98B1.10T1.45T1.47T1.05T799.84B
Gross Margin---------16.27%26.87%26.08%25.18%22.63%24.66%21.75%21.07%15.12%14.79%9.52%8.04%23.09%25.97%24.79%19.21%15.73%
Operating Expense---------219.18B226.85B244.50B270.99B298.54B350.00B368.62B433.52B494.29B480.61B422.83B600.47B609.22B626.33B605.26B592.73B589.86B
Operating Income274.76B291.75B242.78B238.35B301.80B309.55B7.72B246.48B346.46B92.13B425.04B432.74B448.62B429.38B555.64B428.69B351.01B93.34B176.70B-14.65B-297.49B486.90B820.45B860.59B452.77B209.98B
Operating Margin26.70%23.78%18.76%17.56%20.71%18.00%0.50%12.91%15.50%4.82%17.52%16.67%15.70%13.35%15.13%11.69%9.43%2.40%3.98%-0.34%-7.90%10.25%14.73%14.55%8.32%4.13%
EBITDA---------91.70B439.01B441.65B611.48B609.77B751.18B676.16B608.65B457.46B552.71B466.98B209.34B995.63B1.20T1.44T451.33B800.48B
EBITDA Margin---------4.79%18.09%17.01%21.40%18.96%20.46%18.44%16.34%11.77%12.44%10.89%5.56%20.97%21.51%24.31%8.29%15.74%
Net Income-126.29B206.68B163.30B206.79B212.55B-153.13B228.27B67.29B330.97B337.00B346.61B338.36B458.63B341.35B260.44B38.57B6.60B-132.22B-430.99B318.67B437.37B583.30B238.61B79.63B
Net Income Margin-10.29%15.97%12.03%14.19%12.36%-8.02%10.21%3.52%13.64%12.98%12.13%10.52%12.49%9.31%6.99%0.99%0.15%-3.08%-11.44%6.71%7.85%9.86%4.39%1.57%
Interest Expense000000000276.00M00000012.48B16.21B38.36B153.77B125.68B71.79B94.73B143.63B105.41B103.87B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.34%0.42%0.86%3.58%3.34%1.51%1.70%2.43%1.94%2.04%

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 Assets1.69T1.65T1.50T1.49T1.56T1.57T1.63T1.76T1.99T1.97T2.37T2.69T3.12T3.54T3.92T4.27T5.50T6.27T8.43T8.74T7.96T7.40T7.47T7.50T7.27T7.23T
Total Liabilities1.27T1.10T776.62B626.77B532.82B364.83B481.62B459.32B495.79B443.08B529.73B545.39B658.33B778.67B733.75B880.05B1.91T2.72T4.84T5.33T5.03T4.11T3.75T3.26T2.78T2.55T
Total Equity413.33B539.41B725.82B858.05B1.03T1.20T1.15T1.30T1.50T1.53T1.84T2.15T2.46T2.76T3.18T3.39T3.60T3.55T3.60T3.41T2.93T3.29T3.72T4.24T4.49T4.68T
Cash200.03B75.11B96.15B62.46B20.32B13.06B64.24B109.83B260.64B154.68B541.10B586.85B648.02B861.62B1.11T931.76B320.83B346.19B296.63B292.88B298.98B132.18B107.25B148.82B49.88B54.39B
Total Debt----------------698.67B1.49T3.28T4.18T3.89T2.85T2.40T1.84T1.30T1.11T
Net Debt----------154.68B-541.10B-586.85B-648.02B-861.62B-1.11T-931.76B377.85B1.15T2.98T3.88T3.60T2.72T2.29T1.69T1.25T1.06T

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 Flow378.52B457.06B199.97B170.52B306.96B222.83B52.45B317.57B414.92B341.73B481.89B335.39B411.13B551.87B564.25B366.84B333.04B299.08B216.82B-45.61B565.55B1.02T815.75B850.09B1.29T599.14B
Investing Cash Flow----------432.00B-73.00B-255.91B-321.15B-329.21B-287.41B-532.04B-1.60T-1.02T-1.91T-963.22B-146.14B-81.70B-162.49B-227.00B-743.54B-314.67B
Financing Cash Flow------81.48B---17.36B-17.36B-34.72B-34.72B-34.72B-34.72B-34.72B663.95B742.95B1.64T1.01T-414.73B-1.10T-679.02B-580.63B-642.89B-280.71B
Capital Expenditure34.70B37.07B89.38B174.51B135.13B75.57B137.11B150.49B123.98B433.80B87.05B277.00B325.14B337.03B317.35B532.20B1.60T1.02T1.92T963.98B159.13B94.33B165.60B229.33B744.41B309.72B
Free Cash Flow----------92.07B394.84B58.39B85.99B214.84B246.90B-165.37B-1.27T-719.42B-1.70T-1.01T406.42B921.61B650.15B620.76B541.69B289.42B
Dividends Paid6.94B-19.10B30.38B34.72B43.40B34.72B-34.72B17.36B17.36B34.72B34.72B34.72B34.72B34.72B34.72B34.72B13.02B13.02B0-34.61B35.23B34.61B34.42B
FCF to OCF----------26.94%81.94%17.41%20.92%38.93%43.76%-45.08%-381.83%-240.54%-783.76%2213.61%71.86%90.72%79.70%73.02%42.12%48.31%
Dividend Paid to FCF----------18.86%4.40%59.46%40.38%16.16%14.06%-21.00%-2.73%-4.83%-0.77%-1.29%0.00%-5.32%5.68%6.39%11.89%

Earnings

Report DateApr 6, 2012Jul 5, 2012Nov 9, 2012Feb 27, 2013Apr 5, 2013Jul 4, 2013Nov 8, 2013Feb 26, 2014Apr 4, 2014Jul 3, 2014Nov 7, 2014Feb 25, 2015Apr 3, 2015Jul 2, 2015Nov 6, 2015Mar 2, 2016Apr 8, 2016Jul 7, 2016Oct 31, 2016Mar 31, 2017Apr 28, 2017Aug 31, 2017Oct 31, 2017Feb 28, 2018Apr 2, 2018Jul 5, 2018Nov 9, 2018Feb 27, 2019Apr 5, 2019Jul 4, 2019Nov 8, 2019Apr 3, 2020Jul 2, 2020Oct 30, 2020Apr 16, 2021Aug 6, 2021Nov 1, 2021Mar 30, 2022Apr 28, 2022Jul 29, 2022Oct 28, 2022Mar 30, 2023May 29, 2023Aug 1, 2023
EPS Estimate--------------------------------------------
EPS Actual161.60174.58177.98284.48120.46190.41249.01219.74195.03373.39210.17278.17232.11202.35238.59113.46130.48169.20198.15102.2742.875.3997.59-56.9883.48-129.61-163.74225.06-37.53-102.27-116.99-1340.02448.34-613.31511.9456.60391.62285.31519.28290.97432.58-235.06485.06187.27
Surprise--------------------------------------------
Timing------------------After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-After-hours-------------------

Key Statistics & Ratios

Market Cap1.39T
Enterprise Value2.66T
Trailing P/E12.30
Forward P/E8.20
Price / Sales0.26
Price / Book0.30
EPS260.16
Book Value11,022.24
Revenue (TTM)5.38T
Gross Profit (TTM)853.47B
EBITDA813.23B
Profit Margin2.10%
Operating Margin8.00%
Return on Equity2.42%
Return on Assets2.08%
Shares Outstanding434.00M
Shares Float60.08M
Beta0.21
Dividend Yield2.50%
Dividend Rate80.00
Payout Ratio30.77%

Dividends

20261×
80.00Jul 7, 2026
20251×
80.00Jul 2, 2025
20241×
80.00Jul 2, 2024
20232×
80.00Jul 6, 2023100000.00Jul 4, 2023
20221×
80.00Jun 27, 2022
20191×
30.00Jul 2, 2019
20181×
30.00Jun 21, 2018
20171×
80.00Jun 19, 2017
20161×
80.00Jun 13, 2016
20151×
80.00Jun 15, 2015
20141×
80.00Jul 14, 2014
20131×
80.00Jun 27, 2013
20121×
80.00Jul 16, 2012
20111×
80.00Jul 19, 2011
20101×
40.00Jul 19, 2010
20091×
40.00Jul 21, 2009
20081×
80.00Jun 30, 2008
20061×
80.00Jul 4, 2006
20051×
100.00Jun 27, 2005
20041×
80.00Jul 12, 2004
20031×
70.00Jun 25, 2003
20021×
44.00Jun 24, 2002