YOLFTbeta
AU

Astra Otoparts Tbk

AUTO · JK · Consumer Cyclical / Auto Parts

3,110.00IDR-10.00 (-0.32%)

Price History

Full chart

Market Stats

Previous Close3,120.00
Open3,110.00
Day Range3,080.00 – 3,140.00
52-Week Range2,096.49 – 3,520.00
Volume1.31M
Market Cap16.24T
P/E (TTM)6.72
Forward P/E6.22
EPS501.12
Dividend Yield6.80%
Beta0.07
50-Day Avg3,114.80
200-Day Avg2,731.05

About

PT Astra Otoparts Tbk manufactures, sells, distributes, and exports spare parts for two-wheelers and four-wheelers in Indonesia, the Rest of Asia, the Middle East, the United States, Europe, and Africa. It operates through the Trading and Automotive Component Manufacturing segments. The company offers automotive spare parts, chains, and filters; rubber and metal components; jacks and tools; plastic components; automotive batteries; automotive pistons; wheel rims and frame chassis for vehicles; sales services; and vehicles transmission components, as well as cutting steel and heat treatment services, as well as manufactures, sells, and trades in automotive parts; and manufactures and sells electrical appliances. It distributes its products through dealers, sales offices, and retailers. The company was formerly known as PT Astra Dian Lestari and changed its name to PT Astra Otoparts Tbk in November 1997. PT Astra Otoparts Tbk was founded in 1976 and is headquartered in Jakarta, Indonesia. PT Astra Otoparts Tbk is a subsidiary of PT Astra International Tbk.

Company Details

  • SectorConsumer Cyclical
  • IndustryAuto Parts
  • CEOMr. Yusak Kristian Solaeman
  • Employees6.91K
  • HeadquartersJalan Raya Pegangsaan Dua Km. 2.2, Jakarta, Indonesia, 14250, Indonesia
  • Websitehttps://www.astra-otoparts.com

Leadership

  • Mr. Yusak Kristian SolaemanPresident Director · b. 1972
  • Handoyo PrasetyoDirector of Corp. Legal, Corp. Secretary & Public Relations
  • Ms. . SuryaningrumChief Audit Executive · b. 1973

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 Revenue2.10T2.10T2.06T2.15T2.92T3.85T3.37T4.21T2.92T5.27T6.26T7.36T8.28T10.70T12.26T11.72T12.81T13.55T15.36T15.44T11.87T15.15T18.58T18.65T19.07T19.91T
Growth (%)--0.18%-1.62%+4.27%+35.93%+31.75%-12.49%+24.72%-30.57%+80.35%+18.79%+17.72%+12.41%+29.29%+14.52%-4.34%+9.24%+5.80%+13.33%+0.58%-23.15%+27.66%+22.63%+0.37%+2.28%+4.37%
Cost of Revenue1.59T1.65T1.62T1.70T2.28T3.13T2.76T3.40T2.59T4.32T5.10T6.13T6.92T8.99T10.50T9.99T10.95T11.79T13.48T13.26T10.29T13.29T15.89T15.63T16.01T16.71T
Gross Profit-----720.87B608.46B802.72B326.30B948.62B1.15T1.24T1.36T1.71T1.76T1.73T1.85T1.76T1.87T2.19T1.58T1.86T2.69T3.02T3.07T3.20T
Gross Margin-----18.71%18.05%19.09%11.18%18.01%18.43%16.81%16.39%16.00%14.32%14.76%14.47%12.96%12.20%14.17%13.31%12.28%14.47%16.17%16.07%16.05%
Operating Expense-----268.56B258.87B196.79B260.21B523.30B579.00B-73.03B22.86B365.90B607.77B1.13T1.09T957.50B1.49T1.01T1.37T1.03T926.29B1.86T2.03T1.98T
Operating Income287.28B203.23B173.09B147.99B237.97B452.32B349.59B605.93B66.08B425.32B573.63B1.31T1.33T1.35T1.15T597.57B765.39B798.58B384.69B1.18T208.87B832.13B1.76T1.16T1.04T1.22T
Operating Margin13.67%9.69%8.39%6.88%8.14%11.74%10.37%14.41%2.26%8.08%9.17%17.80%16.11%12.58%9.36%5.10%5.98%5.89%2.51%7.65%1.76%5.49%9.49%6.22%5.44%6.13%
EBITDA-----570.40B349.59B605.93B66.08B425.32B573.63B1.35T1.41T1.36T1.25T682.94B1.04T868.61B991.52B1.16T783.64B775.43B1.61T1.94T2.68T1.80T
EBITDA Margin-----14.80%10.37%14.41%2.26%8.08%9.17%18.28%17.08%12.71%10.22%5.83%8.13%6.41%6.46%7.52%6.60%5.12%8.64%10.38%14.06%9.05%
Net Income-255.67B257.38B206.40B223.16B279.03B282.06B454.91B566.02B768.26B1.14T1.01T1.05T1.01T871.66B318.57B418.20B551.41B610.99B739.67B-41.13B611.35B1.33T1.84T2.03T2.21T
Net Income Margin-12.19%12.47%9.59%7.63%7.24%8.36%10.82%19.39%14.59%18.24%13.67%12.72%9.40%7.11%2.72%3.27%4.07%3.98%4.79%-0.35%4.03%7.14%9.88%10.66%11.08%
R&D------618.00M-----730.00M11.30B26.88B29.59B22.68B624.00M--161.00M11.59B7.44B---
R&D as % of Total Revenue------0.02%-----0.01%0.11%0.22%0.25%0.18%0.00%--0.00%0.08%0.04%---
Interest Expense0000023.39B37.80B30.84B23.06B14.93B27.95B55.55B102.02B95.44B110.77B182.28B130.53B71.58B62.55B90.19B81.69B37.26B45.65B47.69B54.97B63.90B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.61%1.12%0.73%0.79%0.28%0.45%0.75%1.23%0.89%0.90%1.55%1.02%0.53%0.41%0.58%0.69%0.25%0.25%0.26%0.29%0.32%

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 Assets1.77T1.77T1.83T1.96T2.44T3.03T3.03T3.45T3.98T4.64T5.59T6.96T8.88T12.62T14.38T14.34T14.61T14.76T15.89T16.02T15.18T16.95T18.52T19.61T21.03T22.62T
Total Liabilities1.00T833.43B663.91B623.95B868.11B1.16T1.07T1.09T1.19T1.26T1.48T2.24T3.40T3.06T4.24T4.20T4.08T4.00T4.63T4.37T3.91T5.10T5.47T5.07T5.44T5.65T
Total Equity564.06B829.41B1.05T1.19T1.40T1.64T1.86T2.26T2.65T3.21T3.86T4.42T5.13T8.62T9.14T9.17T9.50T9.77T10.21T10.58T10.29T10.85T11.93T13.33T14.37T15.69T
Cash306.86B60.34B75.03B66.22B56.59B204.60B228.02B367.56B525.66B773.94B485.56B365.40B651.75B1.47T1.28T977.85B914.63B679.92B889.62B788.15B1.50T1.84T2.07T2.74T3.61T4.53T
Total Debt-----438.49B375.49B336.39B331.88B233.50B282.44B893.11B1.65T329.33B1.48T1.44T1.00T726.97B834.53B757.86B750.38B516.29B504.69B446.77B655.00B597.49B
Net Debt-----233.89B147.46B-31.17B-193.78B-540.43B-203.12B527.71B994.89B-1.14T200.83B460.66B90.27B47.06B-55.08B-30.29B-752.76B-1.32T-1.57T-2.30T-2.96T-3.93T

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 Flow198.68B116.79B71.05B90.83B122.95B189.88B272.80B262.78B490.00B595.75B374.75B258.58B537.78B551.76B264.56B866.77B1.06T394.23B678.47B1.07T1.15T911.74B1.45T1.84T1.53T2.57T
Investing Cash Flow-67.59B10.06B---213.39B-66.72B-32.99B-32.40B-34.32B-206.59B-450.80B-596.96B-765.31B-1.08T-632.88B-451.52B-28.29B-212.61B-673.43B-20.48B-138.16B-72.80B-271.53B378.69B-529.38B
Financing Cash Flow----38.05B98.23B-183.27B-96.21B-276.63B-300.78B-450.44B73.12B336.79B1.02T611.00B-534.09B-651.88B-589.87B-216.95B-512.62B-369.20B-450.11B-427.04B-863.36B-1.06T-1.14T
Capital Expenditure116.68B64.26B95.01B184.11B271.79B234.97B97.92B101.50B187.15B118.53B429.73B842.02B756.46B665.27B1.00T791.85B481.11B412.50B536.19B482.84B320.87B271.21B389.76B527.77B544.83B505.86B
Free Cash Flow------45.09B174.88B161.28B302.86B477.21B-54.98B-583.44B-218.67B-113.52B-739.96B74.92B578.26B-18.27B142.28B589.22B827.40B640.53B1.06T1.26T987.91B2.06T
Dividends Paid-17.67B54.52B71.46B44.60B46.27B88.68B69.40B246.77B235.87B506.13B488.20B314.23B544.99B439.54B278.90B125.31B187.90B231.29B265.57B202.43B127.71B298.80B616.93B910.93B925.39B
FCF to OCF------23.75%64.10%61.37%61.81%80.10%-14.67%-225.64%-40.66%-20.57%-279.69%8.64%54.59%-4.63%20.97%54.96%72.06%70.25%73.11%68.88%64.45%80.31%
Dividend Paid to FCF------102.62%50.71%43.03%81.48%49.43%-920.50%-83.68%-143.70%-480.10%-59.40%372.25%21.67%-1028.34%162.56%45.07%24.47%19.94%28.19%48.77%92.21%44.85%

Earnings

Report DateMar 31, 2003Mar 31, 2004Mar 31, 2005Mar 31, 2008Jun 30, 2008Sep 30, 2008Dec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Mar 28, 2013Apr 5, 2013Sep 30, 2013Nov 14, 2013Mar 27, 2014Apr 24, 2014Jul 24, 2014Oct 29, 2014Feb 25, 2015Apr 24, 2015Jul 29, 2015Oct 28, 2015Feb 24, 2016Apr 25, 2016Jul 27, 2016Oct 28, 2016Feb 24, 2017Apr 26, 2017Jul 26, 2017Oct 27, 2017Feb 26, 2018Apr 23, 2018Jul 25, 2018Oct 26, 2018Feb 25, 2019Apr 25, 2019Jul 29, 2019Nov 6, 2019Feb 26, 2020Apr 24, 2020Jul 27, 2020Oct 23, 2020Feb 24, 2021Apr 20, 2021Jul 28, 2021Oct 27, 2021Feb 22, 2022Apr 26, 2022Jul 27, 2022Oct 28, 2022Feb 22, 2023Apr 17, 2023Jul 27, 2023
EPS Estimate-----------------------65.72--71.7765.5065.5331.32----------------------------------
EPS Actual18.7713.0719.1452.3053.6649.14-14.3232.9145.1158.1369.1472.2765.5176.9064.4355.0168.0762.8765.2966.0059.3971.2666.3122.0026.4188.0055.0039.0039.0048.0018.1413.445.5728.9516.7514.8227.2727.9330.6210.5435.7037.5530.2912.4143.2340.8433.0617.9155.3147.1823.00-85.2411.0350.8734.0121.4037.2234.2147.0042.9882.83102.6889.8276.48
Surprise------------------------66.52%---23.37%-40.46%-40.49%53.26%----------------------------------
Timing-----------------------After-hours--After-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap16.24T
Enterprise Value12.63T
Trailing P/E6.72
Forward P/E6.22
Price / Sales0.77
Price / Book1.02
EPS501.12
Book Value3,317.76
Revenue (TTM)21.18T
Gross Profit (TTM)3.43T
EBITDA1.74T
Profit Margin11.42%
Operating Margin5.08%
Return on Equity15.30%
Return on Assets3.42%
Shares Outstanding4.82B
Shares Float963.95M
Beta0.07
Dividend Yield6.80%
Dividend Rate229.00
Payout Ratio45.71%

Dividends

20262×
75.52Oct 14, 2026170.00Apr 28, 2026
20252×
59.00Oct 15, 2025133.00May 9, 2025
20242×
57.00Oct 15, 2024132.00May 8, 2024
20232×
40.00Oct 13, 202388.00Apr 27, 2023
20223×
22.00Oct 14, 2022100000.00Oct 12, 202240.00Apr 22, 2022
20212×
11.00Oct 12, 202115.50Apr 21, 2021
20201×
42.00Jun 18, 2020
20193×
19.00Oct 9, 201936.00Apr 24, 2019100000.00Apr 22, 2019
20182×
15.00Oct 8, 201833.00Apr 23, 2018
20172×
13.00Oct 9, 201726.00Apr 21, 2017
20162×
9.00Oct 3, 201617.00Apr 29, 2016
20151×
10.00Oct 1, 2015

Stock Splits

  • Jun 24, 20115:1