PT Astra Otoparts Tbk
IDX:AUTO.JK
2510 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 18,649,065 | 18,579,927 | 15,151,663 | 11,869,221 | 15,444,775 | 15,356,381 | 13,549,857 | 12,806,867 | 11,723,787 | 12,255,427 | 10,701,988 | 8,277,485 | 7,363,659 | 6,255,109 | 5,265,798 | 2,919,769 | 4,205,275 | 3,371,898 | 3,852,998 |
Cost of Revenue
| 15,707,632 | 15,890,584 | 13,290,925 | 10,289,115 | 13,256,531 | 13,483,532 | 11,793,778 | 10,954,051 | 9,993,047 | 10,500,112 | 8,989,568 | 6,921,210 | 6,126,058 | 5,102,483 | 4,317,181 | 2,593,470 | 3,402,551 | 2,763,439 | 3,132,124 |
Gross Profit
| 2,941,433 | 2,689,343 | 1,860,738 | 1,580,106 | 2,188,244 | 1,872,849 | 1,756,079 | 1,852,816 | 1,730,740 | 1,755,315 | 1,712,420 | 1,356,275 | 1,237,601 | 1,152,626 | 948,617 | 326,299 | 802,724 | 608,459 | 720,874 |
Gross Profit Ratio
| 0.158 | 0.145 | 0.123 | 0.133 | 0.142 | 0.122 | 0.13 | 0.145 | 0.148 | 0.143 | 0.16 | 0.164 | 0.168 | 0.184 | 0.18 | 0.112 | 0.191 | 0.18 | 0.187 |
Reseach & Development Expenses
| 0 | 7,437 | 11,592 | 161 | 0 | 0 | 624 | 22,685 | 29,592 | 26,882 | 11,301 | 730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 232,789 | 195,525 | 195,877 | 175,644 | 215,369 | 191,659 | 187,780 | 739,706 | 155,635 | 173,330 | 139,405 | 148,380 | 423,218 | 363,570 | 356,206 | 139,831 | 252,116 | 248,316 | 257,893 |
Selling & Marketing Expenses
| 462,615 | 464,979 | 388,407 | 296,380 | 335,459 | 326,232 | 283,871 | 665,770 | 334,267 | 283,362 | 221,034 | 227,620 | 294,835 | 215,941 | 172,420 | 120,384 | 178,409 | 201,791 | 167,823 |
SG&A
| 1,760,912 | 660,504 | 584,284 | 472,024 | 550,828 | 517,891 | 471,651 | 1,405,476 | 489,902 | 456,692 | 360,439 | 376,000 | 718,053 | 579,511 | 528,626 | 260,215 | 430,525 | 450,107 | 425,716 |
Other Expenses
| -20,545 | 1,070,488 | 1,112,130 | 941,684 | 1,091,708 | 30,989 | 24,962 | 18,593 | 15,057 | 9,551 | 10,614 | 25,801 | 0 | 59,427 | 41,730 | 32,920 | 26,041 | 17,093 | -8,629 |
Operating Expenses
| 1,781,457 | 1,738,429 | 1,708,006 | 1,413,708 | 1,642,536 | 1,492,365 | 1,384,261 | 1,400,568 | 1,339,599 | 1,254,191 | 1,009,906 | 868,046 | 661,811 | 579,511 | 528,626 | 260,215 | 430,525 | 450,107 | 425,716 |
Operating Income
| 1,159,976 | 1,763,057 | 832,134 | 208,874 | 1,181,318 | 384,689 | 798,575 | 765,388 | 597,567 | 1,147,542 | 1,346,520 | 1,333,418 | 1,310,632 | 573,631 | 425,319 | 66,084 | 605,932 | 349,594 | 452,316 |
Operating Income Ratio
| 0.062 | 0.095 | 0.055 | 0.018 | 0.076 | 0.025 | 0.059 | 0.06 | 0.051 | 0.094 | 0.126 | 0.161 | 0.178 | 0.092 | 0.081 | 0.023 | 0.144 | 0.104 | 0.117 |
Total Other Income Expenses Net
| 206,821 | -32,151 | -77,005 | -92,803 | -61,460 | 476,874 | -86,639 | -116,481 | -163,971 | -39,487 | -77,916 | -70,050 | -55,549 | 820,630 | 521,682 | 550,837 | -28,684 | 37,263 | -23,387 |
Income Before Tax
| 1,366,797 | 1,730,906 | 755,129 | 116,071 | 1,119,858 | 861,563 | 711,936 | 648,907 | 433,596 | 1,108,055 | 1,268,604 | 1,263,368 | 1,255,083 | 1,394,261 | 947,001 | 616,921 | 577,248 | 386,857 | 428,929 |
Income Before Tax Ratio
| 0.073 | 0.093 | 0.05 | 0.01 | 0.073 | 0.056 | 0.053 | 0.051 | 0.037 | 0.09 | 0.119 | 0.153 | 0.17 | 0.223 | 0.18 | 0.211 | 0.137 | 0.115 | 0.111 |
Income Tax Expense
| 302,253 | 256,626 | 120,198 | 157,200 | 266,349 | 180,762 | 164,155 | 165,486 | 110,895 | 151,646 | 210,589 | 127,454 | 153,500 | 168,956 | 137,046 | 50,896 | 112,507 | 99,709 | 77,086 |
Net Income
| 1,842,435 | 1,326,575 | 611,348 | -41,129 | 739,672 | 610,985 | 551,406 | 418,203 | 318,567 | 871,659 | 1,006,262 | 1,053,246 | 1,006,716 | 1,141,179 | 768,265 | 566,025 | 454,907 | 282,058 | 279,027 |
Net Income Ratio
| 0.099 | 0.071 | 0.04 | -0.003 | 0.048 | 0.04 | 0.041 | 0.033 | 0.027 | 0.071 | 0.094 | 0.127 | 0.137 | 0.182 | 0.146 | 0.194 | 0.108 | 0.084 | 0.072 |
EPS
| 382.27 | 275.24 | 126.84 | -8.53 | 153.47 | 126.77 | 114 | 87 | 66 | 180 | 209 | 264 | 250.29 | 283.86 | 191.03 | 140.78 | 113.16 | 70.2 | 69.43 |
EPS Diluted
| 382.27 | 275.24 | 126.84 | -8.53 | 153.47 | 126.77 | 114 | 87 | 66 | 180 | 209 | 264 | 250.29 | 283.86 | 191.03 | 140.78 | 113.16 | 70.2 | 69.43 |
EBITDA
| 1,681,200 | 1,886,090 | 953,404 | 328,608 | 1,258,793 | 991,517 | 868,605 | 765,388 | 677,551 | 1,216,146 | 1,412,088 | 1,386,047 | 1,310,632 | 573,631 | 425,319 | 66,084 | 605,932 | 349,594 | 452,316 |
EBITDA Ratio
| 0.09 | 0.102 | 0.063 | 0.028 | 0.082 | 0.065 | 0.064 | 0.06 | 0.058 | 0.099 | 0.132 | 0.167 | 0.178 | 0.092 | 0.081 | 0.023 | 0.144 | 0.104 | 0.117 |