PT Astra International Tbk (ASII)

Basic

  • Market Cap

    IDR 223.67T

  • EV

    IDR 306.86T

  • Shares Out

    40.48B

  • Revenue

    IDR 320.94T

  • Employees

    134,787

Margins

  • Gross

    20.56%

  • EBITDA

    17.73%

  • Operating

    14.21%

  • Pre-Tax

    16.24%

  • Net

    9.75%

  • FCF

    5.6%

Returns (5Yr Avg)

  • ROA

    4.98%

  • ROE

    11.2%

  • ROCE

    11.35%

  • ROIC

    8.25%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    IDR 7,206.18

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    IDR 7,927.53

  • Earnings (Dil)

    IDR 773.27

  • FCF

    IDR 444.32

  • Book Value

    IDR 4,712.75

Growth (CAGR)

  • Rev 3Yr

    19%

  • Rev 5Yr

    6.82%

  • Rev 10Yr

    5.56%

  • Dil EPS 3Yr

    16.36%

  • Dil EPS 5Yr

    7.54%

  • Dil EPS 10Yr

    5.57%

  • Rev Fwd 2Yr

    2.61%

  • EBITDA Fwd 2Yr

    -0.82%

  • EPS Fwd 2Yr

    1.73%

  • EPS LT Growth Est

    -1.23%

Dividends

  • Yield

    —

  • Payout

    84.06%

  • DPS

    IDR 650

  • DPS Growth 3Yr

    52.3%

  • DPS Growth 5Yr

    27.89%

  • DPS Growth 10Yr

    11.75%

  • DPS Growth Fwd 2Yr

    -26.83%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

219,759,000.0

216,729,000.0

154,997,000.0

208,723,000.0

274,937,000.0

291,974,000.0

Finance Div. Revenues

19,446,000.0

20,437,000.0

20,049,000.0

24,762,000.0

26,442,000.0

28,964,000.0

Impairment of Oil, Gas & Mineral Properties

—

—

104,000.0

115,000.0

—

—

Total Revenues

239,205,000.0

237,166,000.0

175,046,000.0

233,485,000.0

301,379,000.0

320,938,000.0

Total Revenues % Chg.

16.1%

-0.9%

-26.2%

33.4%

29.1%

11.7%

Cost of Goods Sold, Total

181,354,000.0

179,490,000.0

128,563,000.0

170,712,000.0

219,099,000.0

235,166,000.0

Finance Div. Operating Exp.

13,158,000.0

13,070,000.0

16,253,000.0

18,765,000.0

19,099,000.0

19,786,000.0

Interest Expense - Finance Division

—

—

16,000.0

17,000.0

15,000.0

14,000.0

Gross Profit

44,693,000.0

44,606,000.0

30,214,000.0

43,991,000.0

63,166,000.0

65,972,000.0

Selling General & Admin Expenses, Total

16,524,000.0

16,529,000.0

15,791,000.0

16,926,000.0

19,365,000.0

20,381,000.0

Impairment of Oil, Gas & Mineral Properties

—

—

104,000.0

115,000.0

—

—

Other Operating Expenses, Total

16,524,000.0

16,529,000.0

15,895,000.0

17,041,000.0

19,365,000.0

20,381,000.0

Operating Income

28,169,000.0

28,077,000.0

14,319,000.0

26,950,000.0

43,801,000.0

45,591,000.0

Interest Expense, Total

-3,105,000.0

-4,382,000.0

-3,392,000.0

—

—

-514,000.0

Interest And Investment Income

1,148,000.0

1,139,000.0

1,554,000.0

1,632,000.0

1,567,000.0

1,897,000.0

Net Interest Expenses

-1,957,000.0

-3,243,000.0

-1,838,000.0

1,632,000.0

1,567,000.0

1,383,000.0

Income (Loss) On Equity Invest.

6,747,000.0

6,222,000.0

2,936,000.0

6,205,000.0

7,907,000.0

9,020,000.0

Currency Exchange Gains (Loss)

-87,000.0

-57,000.0

-99,000.0

57,000.0

188,000.0

-212,000.0

Other Non Operating Income (Expenses)

1,879,000.0

2,918,000.0

793,000.0

-2,166,000.0

-1,115,000.0

-171,000.0

EBT, Excl. Unusual Items

34,751,000.0

33,917,000.0

16,111,000.0

32,678,000.0

52,348,000.0

55,611,000.0

Impairment of Goodwill

—

—

-357,000.0

—

—

—

Gain (Loss) On Sale Of Investments

51,000.0

46,000.0

5,992,000.0

36,000.0

-1,518,000.0

-3,012,000.0

Gain (Loss) On Sale Of Assets

—

—

—

275,000.0

239,000.0

192,000.0

Asset Writedown

193,000.0

91,000.0

-5,000.0

-639,000.0

-679,000.0

-679,000.0

EBT, Incl. Unusual Items

34,995,000.0

34,054,000.0

21,741,000.0

32,350,000.0

50,390,000.0

52,112,000.0

Income Tax Expense

7,623,000.0

7,433,000.0

3,170,000.0

6,764,000.0

9,970,000.0

10,129,000.0

Earnings From Continuing Operations

27,372,000.0

26,621,000.0

18,571,000.0

25,586,000.0

40,420,000.0

41,983,000.0

Minority Interest

-5,699,000.0

-4,914,000.0

-2,407,000.0

-5,390,000.0

-11,476,000.0

-10,678,000.0

Net Income

21,673,000.0

21,707,000.0

16,164,000.0

20,196,000.0

28,944,000.0

31,305,000.0

Net Income to Common Incl Extra Items

21,673,000.0

21,707,000.0

16,164,000.0

20,196,000.0

28,944,000.0

31,305,000.0

Net Income to Common Excl. Extra Items

21,673,000.0

21,707,000.0

16,164,000.0

20,196,000.0

28,944,000.0

31,305,000.0

Total Shares Outstanding

40,483.6

40,483.6

40,483.6

40,483.6

40,483.6

40,483.6

Weighted Avg. Shares Outstanding

40,484.0

40,484.0

40,484.0

40,484.0

40,484.0

40,484.0

Weighted Avg. Shares Outstanding Dil

40,484.0

40,484.0

40,484.0

40,484.0

40,484.0

40,484.0

EPS

535.3

536.2

399.3

498.9

714.9

773.3

EPS Diluted

535.0

536.0

399.3

498.9

714.9

773.3

EBITDA

37,591,000.0

41,398,000.0

27,570,000.0

39,473,000.0

56,936,000.0

56,887,000.0