PT Astra Otoparts Tbk (IDX:AUTO)

PT Astra Otoparts Tbk Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	5,087,783	4,530,257	3,613,091	2,743,360	2,073,909	1,837,380
Cash & Short-Term Investments	5,087,783	4,530,257	3,613,091	2,743,360	2,073,909	1,837,380
Cash Growth	15.27%	25.39%	31.70%	32.28%	12.87%	22.24%
Accounts Receivable	3,096,448	2,442,028	2,408,547	2,290,376	2,630,336	2,023,353
Other Receivables	316,794	114,578	116,136	66,540	59,848	67,389
Receivables	3,413,242	2,556,606	2,524,683	2,356,916	2,690,184	2,090,742
Inventory	3,295,424	2,527,416	2,436,233	2,527,041	2,770,340	2,356,438
Prepaid Expenses	132,579	114,528	98,756	96,501	52,909	80,468
Other Current Assets	464,232	245,180	210,986	233,677	238,254	256,676
Total Current Assets	12,393,260	9,973,987	8,883,749	7,957,495	7,825,596	6,621,704
Property, Plant & Equipment	3,435,813	3,401,444	3,388,371	3,245,245	3,194,223	3,232,407
Long-Term Investments	7,451,248	7,431,925	6,892,811	6,629,661	5,858,427	5,417,278
Goodwill	130,000	130,000	130,000	130,000	130,000	130,000
Other Intangible Assets	73,423	91,015	81,033	92,700	60,346	69,347
Long-Term Deferred Tax Assets	625,974	574,582	494,602	485,051	506,139	489,698
Other Long-Term Assets	1,068,081	911,990	1,044,954	953,644	888,726	928,910
Total Assets	25,177,799	22,615,479	21,030,018	19,613,043	18,521,261	16,947,148

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	3,059,434	2,214,559	2,199,017	2,170,725	2,342,281	2,208,504
Accrued Expenses	1,905,500	1,389,338	1,325,940	1,353,134	1,340,660	1,218,842
Short-Term Debt	351,539	358,071	505,580	393,848	499,846	264,811
Current Portion of Long-Term Debt	6,829	34,088	33,667	20,000	-	245,000
Current Portion of Leases	5,862	8,225	8,455	1,485	3,090	5,173
Current Income Taxes Payable	154,833	75,036	27,988	40,884	124,388	84,133
Other Current Liabilities	545,904	444,030	380,930	356,076	341,933	293,891
Total Current Liabilities	6,029,901	4,523,347	4,481,577	4,336,152	4,652,198	4,320,354
Long-Term Debt	142,682	142,120	56,833	30,500	-	-
Long-Term Leases	53,619	54,985	50,463	940	1,758	1,307
Pension & Post-Retirement Benefits	1,056,482	924,533	853,021	704,535	815,530	779,856
Long-Term Deferred Tax Liabilities	4,308	6,112	-	-	-	-
Other Long-Term Liabilities	-	-	-	1,192	210	-
Total Liabilities	7,286,992	5,651,097	5,441,894	5,073,319	5,469,696	5,101,517

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	481,973	481,973	481,973	481,973	481,973	481,973
Additional Paid-In Capital	2,914,054	2,914,054	2,914,054	2,914,054	2,914,054	2,914,054
Retained Earnings	12,728,665	11,789,673	10,477,389	9,435,064	8,227,173	7,151,635
Comprehensive Income & Other	520,278	502,236	498,859	502,216	310,013	299,930
Total Common Equity	16,644,970	15,687,936	14,372,275	13,333,307	11,933,213	10,847,592
Minority Interest	1,245,837	1,276,446	1,215,849	1,206,417	1,118,352	998,039
Shareholders' Equity	17,890,807	16,964,382	15,588,124	14,539,724	13,051,565	11,845,631
Total Liabilities & Equity	25,177,799	22,615,479	21,030,018	19,613,043	18,521,261	16,947,148

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	560,531	597,489	654,998	446,773	504,694	516,291
Net Cash (Debt)	4,527,252	3,932,768	2,958,093	2,296,587	1,569,215	1,321,089
Net Cash Growth	19.59%	32.95%	28.80%	46.35%	18.78%	75.50%
Net Cash Per Share	938.48	815.97	613.75	476.50	325.58	274.10
Filing Date Shares Outstanding	4,820	4,820	4,820	4,820	4,820	4,820
Total Common Shares Outstanding	4,820	4,820	4,820	4,820	4,820	4,820
Working Capital	6,363,359	5,450,640	4,402,172	3,621,343	3,173,398	2,301,350
Book Value Per Share	3453.50	3254.94	2981.96	2766.40	2475.91	2250.66
Tangible Book Value	16,441,547	15,466,921	14,161,242	13,110,607	11,742,867	10,648,245
Tangible Book Value Per Share	3411.30	3209.08	2938.18	2720.19	2436.41	2209.30
Land	-	801,540	801,540	862,241	850,099	799,843
Buildings	-	1,896,242	1,798,493	1,767,984	1,701,413	1,671,663
Machinery	-	5,812,274	5,580,973	5,271,509	5,080,691	4,856,835
Construction In Progress	-	164,296	141,622	118,078	83,043	48,005

Data Source: S&P Global Market Intelligence Last updated: Oct 27, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Oct 29, 2026

Data Sources Report a data error