Astra Otoparts Tbk
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; plast… Read more
Astra Otoparts Tbk (AUTO) - Net Assets
Latest net assets as of June 2025: Rp15.85 Trillion IDR
Based on the latest financial reports, Astra Otoparts Tbk (AUTO) has net assets worth Rp15.85 Trillion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp22.03 Trillion) and total liabilities (Rp6.18 Trillion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp15.85 Trillion |
| % of Total Assets | 71.94% |
| Annual Growth Rate | 13.37% |
| 5-Year Change | 38.31% |
| 10-Year Change | 53.68% |
| Growth Volatility | 14.79 |
Astra Otoparts Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Astra Otoparts Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Astra Otoparts Tbk (2000–2024)
The table below shows the annual net assets of Astra Otoparts Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp15.59 Trillion | +7.21% |
| 2023-12-31 | Rp14.54 Trillion | +11.40% |
| 2022-12-31 | Rp13.05 Trillion | +10.18% |
| 2021-12-31 | Rp11.85 Trillion | +5.10% |
| 2020-12-31 | Rp11.27 Trillion | -3.26% |
| 2019-12-31 | Rp11.65 Trillion | +3.43% |
| 2018-12-31 | Rp11.26 Trillion | +4.69% |
| 2017-12-31 | Rp10.76 Trillion | +2.11% |
| 2016-12-31 | Rp10.54 Trillion | +3.88% |
| 2015-12-31 | Rp10.14 Trillion | +0.07% |
| 2014-12-31 | Rp10.14 Trillion | +6.04% |
| 2013-12-31 | Rp9.56 Trillion | +74.27% |
| 2012-12-31 | Rp5.49 Trillion | +16.14% |
| 2011-12-31 | Rp4.72 Trillion | +15.10% |
| 2010-12-31 | Rp4.10 Trillion | +21.30% |
| 2009-12-31 | Rp3.38 Trillion | +21.22% |
| 2008-12-31 | Rp2.79 Trillion | +18.26% |
| 2007-12-31 | Rp2.36 Trillion | +20.31% |
| 2006-12-31 | Rp1.96 Trillion | +4.97% |
| 2005-12-31 | Rp1.87 Trillion | +19.12% |
| 2004-12-31 | Rp1.57 Trillion | +17.63% |
| 2003-12-31 | Rp1.33 Trillion | +14.20% |
| 2002-12-31 | Rp1.17 Trillion | +24.95% |
| 2001-12-31 | Rp934.43 Billion | +21.84% |
| 2000-12-31 | Rp766.94 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Astra Otoparts Tbk's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 5624.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp10.38 Trillion | 72.23% |
| Common Stock | Rp481.97 Billion | 3.35% |
| Other Comprehensive Income | Rp595.25 Billion | 4.14% |
| Other Components | Rp2.91 Trillion | 20.28% |
| Total Equity | Rp14.37 Trillion | 100.00% |
Astra Otoparts Tbk Competitors by Market Cap
The table below lists competitors of Astra Otoparts Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Subros Limited
NSE:SUBROS
|
$155.83 Million |
|
Greaves Cotton Limited
NSE:GREAVESCOT
|
$155.84 Million |
|
MNIVF
PINK:MNIVF
|
$155.85 Million |
|
ValueHD Corp. A
SHE:301318
|
$155.90 Million |
|
AzureWave Technologies Inc
TW:3694
|
$155.82 Million |
|
Novonix Ltd
PINK:NVNXF
|
$155.82 Million |
|
Magna Mining Inc
PINK:MGMNF
|
$155.82 Million |
|
TPI POLENE POWER
BK:TPIPP-R
|
$155.72 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Astra Otoparts Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 13,333,307,000,000 to 14,372,275,000,000, a change of 1,038,968,000,000 (7.8%).
- Net income of 2,033,641,000,000 contributed positively to equity growth.
- Dividend payments of 910,930,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 3,357,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp2.03 Trillion | +14.15% |
| Dividends Paid | Rp910.93 Billion | -6.34% |
| Other Comprehensive Income | Rp-3.36 Billion | -0.02% |
| Other Changes | Rp-80.39 Billion | -0.56% |
| Total Change | Rp- | 7.79% |
Book Value vs Market Value Analysis
This analysis compares Astra Otoparts Tbk's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.88x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 6.46x to 0.88x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp407.32 | Rp2630.00 | x |
| 2006-12-31 | Rp463.71 | Rp2630.00 | x |
| 2007-12-31 | Rp562.44 | Rp2630.00 | x |
| 2008-12-31 | Rp659.82 | Rp2630.00 | x |
| 2009-12-31 | Rp798.06 | Rp2630.00 | x |
| 2010-12-31 | Rp960.23 | Rp2630.00 | x |
| 2011-12-31 | Rp1100.18 | Rp2630.00 | x |
| 2012-12-31 | Rp1285.46 | Rp2630.00 | x |
| 2013-12-31 | Rp1901.81 | Rp2630.00 | x |
| 2014-12-31 | Rp1896.63 | Rp2630.00 | x |
| 2015-12-31 | Rp1901.74 | Rp2630.00 | x |
| 2016-12-31 | Rp1970.16 | Rp2630.00 | x |
| 2017-12-31 | Rp2027.58 | Rp2630.00 | x |
| 2018-12-31 | Rp2117.94 | Rp2630.00 | x |
| 2019-12-31 | Rp2195.27 | Rp2630.00 | x |
| 2020-12-31 | Rp2135.61 | Rp2630.00 | x |
| 2021-12-31 | Rp2250.66 | Rp2630.00 | x |
| 2022-12-31 | Rp2475.91 | Rp2630.00 | x |
| 2023-12-31 | Rp2766.40 | Rp2630.00 | x |
| 2024-12-31 | Rp2981.96 | Rp2630.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Astra Otoparts Tbk utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 14.15%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.66%
- • Asset Turnover: 0.91x
- • Equity Multiplier: 1.46x
- Recent ROE (14.15%) is below the historical average (14.63%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 30.83% | 12.19% | 1.19x | 2.13x | Rp172.73 Billion |
| 2002 | 24.58% | 12.47% | 1.13x | 1.75x | Rp152.67 Billion |
| 2003 | 17.28% | 9.59% | 1.10x | 1.64x | Rp86.93 Billion |
| 2004 | 15.96% | 7.63% | 1.20x | 1.74x | Rp83.31 Billion |
| 2005 | 17.05% | 7.24% | 1.27x | 1.85x | Rp115.39 Billion |
| 2006 | 15.13% | 8.36% | 1.11x | 1.62x | Rp95.61 Billion |
| 2007 | 20.12% | 10.82% | 1.22x | 1.53x | Rp228.77 Billion |
| 2008 | 21.34% | 19.39% | 0.73x | 1.50x | Rp300.73 Billion |
| 2009 | 23.94% | 14.59% | 1.13x | 1.45x | Rp447.39 Billion |
| 2010 | 29.56% | 18.24% | 1.12x | 1.45x | Rp755.10 Billion |
| 2011 | 22.76% | 13.67% | 1.06x | 1.57x | Rp564.36 Billion |
| 2012 | 20.52% | 12.72% | 0.93x | 1.73x | Rp540.03 Billion |
| 2013 | 11.68% | 9.40% | 0.85x | 1.46x | Rp144.39 Billion |
| 2014 | 9.54% | 7.11% | 0.85x | 1.57x | Rp-42.47 Billion |
| 2015 | 3.48% | 2.72% | 0.82x | 1.56x | Rp-598.02 Billion |
| 2016 | 4.40% | 3.27% | 0.88x | 1.54x | Rp-531.36 Billion |
| 2017 | 5.64% | 4.07% | 0.92x | 1.51x | Rp-425.83 Billion |
| 2018 | 5.99% | 3.98% | 0.97x | 1.56x | Rp-409.80 Billion |
| 2019 | 6.99% | 4.79% | 0.96x | 1.51x | Rp-318.39 Billion |
| 2020 | -0.40% | -0.35% | 0.78x | 1.47x | Rp-1.07 Trillion |
| 2021 | 5.64% | 4.03% | 0.89x | 1.56x | Rp-473.41 Billion |
| 2022 | 11.12% | 7.14% | 1.00x | 1.55x | Rp133.25 Billion |
| 2023 | 13.82% | 9.88% | 0.95x | 1.47x | Rp509.10 Billion |
| 2024 | 14.15% | 10.66% | 0.91x | 1.46x | Rp596.41 Billion |
Industry Comparison
This section compares Astra Otoparts Tbk's net assets metrics with peer companies in the Auto Parts industry.
Industry Context
- Industry: Auto Parts
- Average net assets among peers: $1,180,827,669,876
- Average return on equity (ROE) among peers: 11.40%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Astra Otoparts Tbk (AUTO) | Rp15.85 Trillion | 30.83% | 0.39x | $155.83 Million |
| PT. Anugerah Spareparts Sejahtera Tbk (AEGS) | $67.94 Billion | 1.42% | 0.09x | $1.01 Million |
| Dharma Polimetal Tbk PT (DRMA) | $391.82 Billion | 31.68% | 2.43x | $54.80 Million |
| Goodyear Indonesia Tbk (GDYR) | $296.73 Billion | 0.27% | 2.45x | $3.31 Million |
| Gajah Tunggal Tbk (GJTL) | $7.23 Trillion | -2.64% | 1.63x | $77.13 Million |
| Indospring Tbk (INDS) | $226.35 Billion | 31.42% | 2.40x | $18.97 Million |
| Kirana Megatara Tbk PT (KMTR) | $2.07 Trillion | 9.41% | 1.48x | $9.92 Million |
| Multi Prima Sejahtera Tbk (LPIN) | $284.02 Billion | 8.24% | 0.09x | $2.10 Million |
| Multistrada Arah Sarana Tbk (MASA) | $336.99 Million | -2.40% | 0.95x | $909.88K |
| PT Cipta Perdana Lancar Tbk (PART) | $63.54 Billion | 25.16% | 2.48x | $4.93 Million |