Frontierby eninvs

Language: EN · RU

← Region

Aneka Tambang IDR

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Mining

ID_ANTM

Price chart

2 850 IDRDay 4.78%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
2 850 IDR · 4.78%
Market cap
68514.0 bn IDR

Growth

Δ revenue y/y
12.1%
Δ EBITDA y/y
60.1%

Multiples

P/E (LTM)
—
P/B (FY)
1.9x
EV/EBITDA (LTM)
3.2x

Cash return

Dividend yield
5.3%
FCF yield (LTM)
-0.0%

Value creation

fundamental value/yr, % of market cap
Value created / year
+0.1%
↓ details

Liquidity

Daily turnover (listing)
498.2 bln IDR

Shares: connector/market_inputs

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 1 / Err: 8 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2024-03-31 Q1✗Errors 1Warn 6
2024-06-30 H1✗Errors 1Warn 2
2024-09-30 9M✗Errors 1Warn 3
2024-12-31 FY⚠Warn 3
2025-03-31 Q1✗Errors 3Warn 4
2025-06-30 H1✗Errors 2Warn 2
2025-09-30 9M✗Errors 3Warn 2
2025-12-31 FY✗Errors 2Warn 1
2026-03-31 Q1✗Errors 3Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B IDR, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB IDROperating profitB IDRD&AB IDREBITDAB IDRNet profitB IDROperating CFB IDRCapex + M&AB IDRAssetsB IDREquityB IDRROE (annualized)Net debtB IDRSource
2026-03-31Q1 2026 (3M)OK29.3
y/y 12.1%
4.5
y/y 67.3%
0.3
y/y -4.5%
4.8
y/y 60.1%
3.4
y/y 59.9%
-3.2-0.363.3
y/y 31.0%
40.4
y/y 19.9%
35.4%-0.5Link
2025-12-31FY 2025 (12M)OK84.6
y/y 22.3%
8.4
y/y 180.0%
-82.0
y/y -23917.7%
9.6
y/y 111.5%
1841.4
y/y 127255.7%
4.9-1.552.5
y/y 18.0%
36.6
y/y 16.3%
20.1%-4.1Report (PDF)
2025-09-30Q3 2025 (3M)PARTIAL—
y/y —
—
y/y —
82.6
y/y 6770.0%
—
y/y —
-1838.9
y/y —
——48.1
y/y 17.3%
35.2
y/y 18.0%
-7223.4%-9.3Report (PDF)
2025-06-30Q2 2025 (3M)OK32.9
y/y 154.5%
3.4
y/y 1053.0%
0.3
y/y -22.4%
3.8
y/y 410.3%
2.6
y/y 202.9%
0.2—48.4
y/y 23.5%
32.5
y/y 9.5%
28.4%-10.1Report (PDF)
2025-03-31Q1 2025 (3M)OK26.2
y/y 203.4%
2.7
y/y —
0.3
y/y -22.2%
3.0
y/y —
2.1
y/y 794.1%
2.1—48.3
y/y 17.2%
33.7
y/y 8.9%
26.2%-6.8Report (PDF)
2024-12-31Q4 2024 (3M)OK26.0
y/y —
1.1
y/y —
0.3
y/y —
1.5
y/y —
1.4
y/y —
3.9-2.644.5
y/y —
31.5
y/y —
11.9%-4.7Report (PDF)
2024-09-30Q3 2024 (3M)OK20.0
y/y —
1.3
y/y —
0.4
y/y —
1.8
y/y —
0.7
y/y —
1.1—41.0
y/y —
29.8
y/y —
9.9%-7.8Report (PDF)
2024-06-30Q2 2024 (3M)OK14.6
y/y —
1.0
y/y —
0.4
y/y —
1.4
y/y —
1.3
y/y —
0.1—39.2
y/y —
29.7
y/y —
10.2%-7.4Report (PDF)
2024-03-31Q1 2024 (3M)OK8.6
y/y —
-0.5
y/y —
0.4
y/y —
-0.1
y/y —
0.2
y/y —
-1.4—41.2
y/y —
30.9
y/y —
—-10.3Report (PDF)
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Gold / Nickel

Annual production
32.80 koz
2024

Production

YearProduction, koz
202432.80

PT Aneka Tambang (Antam, IDX:ANTM) FY2024 OWN-MINE gold ~32.8 koz (the ~1.4 Moz 'gold sales' is mostly third-party trading, excluded). Also mined: nickel ore ~9.93 M wmt, ferronickel ~20,103 TNi. Reserve statement not verified here.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-10 000010 00020 00030 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

0%100%200%2024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-4 000-2 00002 0004 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

-12 500-10 000-7 500-5 000-2 50002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: +32389.8%

Main driver: Gold +4% vs LTM; revenue ×1.06 vs costs ×1.04; EBITDA 18 011 836 000→11 857 859 717; at 2.0× EV/EBITDA → +32390%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Gold (rev)+62%4 093.123 939.803 102.99+4%-21%
Nickel (rev)+30%17 653.8815 767.7217 577.85+12%+11%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue117 293 352 000
LTM EBITDA18 011 836 000
LTM cash costs (revenue − EBITDA)99 281 516 000
2 · Revenue projection
Revenue multiplier — spot×1.060 (+6%)
= Spot revenue124 332 565 567
Revenue multiplier — 3y price×0.903 (-10%)
= 3-year-price revenue105 888 707 147
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs103 252 776 640
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs103 252 776 640
4 · EBITDA projection (revenue − costs)
= Spot EBITDA21 079 788 927
= 3-year-price EBITDA2 635 930 507
Conservative EBITDA = min(spot, avg)11 857 859 717
5 · Valuation → target market cap
Historical EV/EBITDA (3-yr average)2.0x
Target EV = EV/EBITDA × conservative EBITDA23 715 719 434
Net debt1 067 097 000
Target market cap = EV − net debt22 648 622 434
Current market cap69 710 000

Upside = target market cap ÷ current − 1 = +32389.8%

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2025-06-23151.7727 IDREx-dividend: 151.7727 IDR per sharePaidYahoo Finance (ex-div)
2024-05-21128.0712 IDREx-dividend: 128.0712 IDR per sharePaidYahoo Finance (ex-div)
2023-06-2679.5016 IDREx-dividend: 79.5016 IDR per sharePaidYahoo Finance (ex-div)
2022-06-0638.7367 IDREx-dividend: 38.7367 IDR per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Investor reporting (IR): https://www.antam.com/en/investor-relations

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)