OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor ATM ASX

PT ANTAM (Persero) Tbk

Producer · Gold · Nickel · Bauxite · ID Rating locked: sign in to view v8 · atm-20261024t191007-full
Last 2026-11-05
A$1.115
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$5.4B
EV
A$5.4B
Cash
A$750.2M
Debt
A$466.8M
2 newer ASX announcements not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-06-30
Cash A$750.2M Not Meaningful
Debt A$466.8M Net cash A$283.4M
Basic shares 4.8B 2026-06-30
Runway Not Meaningful Historical reported June balances retained at observation-date FX for metrics. Valuation uses separately reconciled cutoff cash, native IDR cash flows and October 13 FX.

Liquidity

Financial position

Reported June cash Rp9.226074T; July 10 dividend Rp5.046184T paid, including Rp0.144637T withholding in other taxes. October 13 cash estimate Rp5.789890T adds Rp1.750T estimated interim FCFF before settlement of the separately modeled June corporate-income-tax payable, less Rp0.140T interest/leases. The Rp1.013757T legacy corporate-tax balance is assumed still payable at cutoff and paid in the remaining 2026 stub because settlement evidence is absent. Reported balances and analyst interim estimate are distinct. Contractual face debt Rp5.764T, short-term repayment April 2027; term amortization 2029-30.

Inventory composition1

NativeRp14.695146T consolidated inventory versusRp7.731354TDecember2025. Included once in segmentNAV; no gold-metal uplift or separately liquid cash assumption.

Consolidated operating inventory; product mix not reduced to contained gold
IDR 14,695.1B carrying

Capital structure

Ownership and dilution

Ordinary shares
4.8B
Fully diluted
4.8B

Global issued24,030,764,725=24,030,764,724SeriesB+oneSeriesA. OneASXCDIrepresentsfiveBshares. Global economicCDI-equivalent denominator4,806,152,945; AustralianCDIregister1,303,649is not global sharecount. No disclosed dilution in selected accounts. GovernmentMINDID owns65% of globalB; small local register is a liquidity risk.

Security classes1
ClassTypeQuantityStrikeExpiry
Global24,030,764,725issued shares divided by five for economic CDI-equivalent denominator; includes oneSeriesApreference share whose economic rounding effect is immaterial.Ordinary Share4.8B——

KPI history

Operating metrics · Nickel operating segment

Ferronickel contained nickel, gross shown
01,2792,5593,8385,1172025Q2: 4,569 t Ni2025Q22025Q3: 4,242 t Ni2025Q32025Q4: 2,755 t Ni2025Q42026Q1: 3,976 t Ni2026Q12026Q2: 3,813 t Ni2026Q2
MetricUnitTrend2025Q22025Q32025Q42026Q12026Q2
Ferronickel contained nickel, grosst Ni2025Q2: 4,569 t Ni2025Q3: 4,242 t Ni2025Q4: 2,755 t Ni2026Q1: 3,976 t Ni2026Q2: 3,813 t Ni4,5694,2422,7553,9763,813

KPI history

Operating metrics · Pongkor gold mine

Gold mined, gross shown
02,0894,1776,2668,3542025Q2: 6,687 oz Au2025Q22025Q3: 4,855 oz Au2025Q32025Q4: 4,919 oz Au2025Q42026Q1: 6,462 oz Au2026Q12026Q2: 7,459 oz Au2026Q2
MetricUnitTrend2025Q22025Q32025Q42026Q12026Q2
Gold mined, grossoz Au2025Q2: 6,687 oz Au2025Q3: 4,855 oz Au2025Q4: 4,919 oz Au2026Q1: 6,462 oz Au2026Q2: 7,459 oz Au6,6874,8554,9196,4627,459
Operating metric source table23
MetricProjectPeriodPeriod typeValueStatus
Gold mined, grossAtm Pongkor2025Q2Quarter6,687 oz AuReported
Ferronickel contained nickel, grossAtm Nickel2025Q2Quarter4,569 t NiReported
Gold mined, grossAtm Pongkor2025Q3Quarter4,855 oz AuReported
Ferronickel contained nickel, grossAtm Nickel2025Q3Quarter4,242 t NiReported
Gold mined, grossAtm Pongkor2025Q4Quarter4,919 oz AuReported
Ferronickel contained nickel, grossAtm Nickel2025Q4Quarter2,755 t NiReported
Gold mined, grossAtm Pongkor2026Q1Quarter6,462 oz AuReported
Ferronickel contained nickel, grossAtm Nickel2026Q1Quarter3,976 t NiReported
Gold mined, grossAtm Pongkor2026Q2Quarter7,459 oz AuReported
Ferronickel contained nickel, grossAtm Nickel2026Q2Quarter3,813 t NiReported
Reported cashCompany1H26Half Year9,226,074,000,000 IDRReported
Bank debtCompany1H26Half Year5,740,440,000,000 IDRSource Derived
Parent net profitCompany1H26Half Year6,388,586,000,000 IDRReported
Operating cash flowCompany1H26Half Year-751,862,000,000 IDRReported
InventoryCompany1H26Half Year14,695,146,000,000 IDRReported
Unrestricted cash and equivalentsCompanyFY2025Point In Time8,433,610,000,000 IDRReported
Bank debt, current plus noncurrentCompanyFY2025Point In Time4,250,244,000,000 IDRSource Derived
Lease liabilities, current plus noncurrentCompanyFY2025Point In Time121,859,000,000 IDRSource Derived
Equity attributable to owners of the parentCompanyFY2025Point In Time35,298,207,000,000 IDRReported
Audited full-year revenueCompanyFY2025Year84,642,439,000,000 IDRReported
Audited full-year parent NPATCompanyFY2025Year7,208,834,000,000 IDRReported
Audited statutory operating cash flowCompanyFY2025Year4,853,256,000,000 IDRReported
Cash fixed, exploration and intangible additions; excludes associate investmentCompanyFY2025Year699,363,000,000 IDRSource Derived
Company guidance1
MetricProjectPeriodLowHighStatus
Ferronickel Contained Nickel Annual Productionatm-nickelFY202519,67919,679 t NiMissed

Capital history

Capital events

1 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-07-10Ann. 2026-06-10DividendIDR 5,046B——Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Partial · as of 2026-10-13

Material JVs, freecarry, governmentalroyalties, source/distributioncontracts, batteryframework, powercontingency and FXderivatives reconciled. Confidentialvolumes,strikes and pricing formulas unavailable; minorlegacyloan-carried JVs remain within residual carrying value and gain no extra option premium.

Equity-accounted holding. Reported investment carrying value already reflects 40% economic interest; do not apply ownership twice.

Joint Venture · Active
Counterparties
Feni Haltim associate
Applies to
Feni Haltim associate · Nickel
Economic direction
Mixed
Period
Dates not stated
Key terms
Current ownership: 40 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Equity-accounted holding. Reported investment carrying value already reflects 10% economic interest; do not apply ownership twice.

Joint Venture · Active
Counterparties
Weda Bay Nickel associate
Applies to
Weda Bay Nickel associate · Nickel
Economic direction
Mixed
Period
Dates not stated
Key terms
Current ownership: 10 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Equity-accounted holding. Reported investment carrying value already reflects 40% economic interest; do not apply ownership twice.

Joint Venture · Active
Counterparties
Borneo Alumina Indonesia associate
Applies to
Borneo Alumina Indonesia associate · Bauxite
Economic direction
Mixed
Period
Dates not stated
Key terms
Current ownership: 40 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Equity-accounted holding. Reported investment carrying value already reflects 30% economic interest; do not apply ownership twice.

Joint Venture · Active
Counterparties
Jiu Long Metal Industry associate
Applies to
Jiu Long Metal Industry associate · Nickel
Economic direction
Mixed
Period
Dates not stated
Key terms
Current ownership: 30 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

WBN exploration and development carried interest does not create a current25% stake. Future commercial contributions possible; terms do not support assuming all future growth is free.

Free Carry · Active
Counterparties
Weda Bay Nickel partners
Applies to
Weda Bay Nickel associate · Nickel
Economic direction
Benefit
Period
Dates not stated
Key terms
Current WBN holding: 10 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Source disclosed royalty ranges nickel ore14–19%,gold7–16%,bauxite7%,ferronickel4–6%. Royalties apply to mined products; purchased precious-metal feed is not assumed subject to a second mining royalty.

Royalty · Active
Counterparties
Indonesian government
Applies to
Nickel operating segment · Precious metals and refinery segment · Bauxite and alumina operating segment · Nickel · Gold · Bauxite
Economic direction
Burden
Period
From 2025-04-26; no end date stated
Key terms
Nickel ore range: 14–19 pct
Gold range: 7–16 pct
Bauxite: 7 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

US$155M aggregate currency puts protect foreign-currency loan receivables. Strikes and full bounded payoff terms not disclosed; June fair-value asset retained once in corporate residual.

FX Hedge · Active
Counterparties
Deutsche Bank · BNP Paribas · MUFG
Applies to
Company-wide
Economic direction
Benefit
Period
2024-12-30 to 2029-12-31
Key terms
Notional: 155,000,000 USD
Carrying value: 25,116,000,000 IDR
How it affects our valuation

No valuation treatment is available for this arrangement.

US$250M drawn loan swapped to fixed-IDR interest/principal against floatingUSD. FixedFX and coupon undisclosed; no invented derivative payoff or wholly unhedged cashflow sensitivity.

FX Hedge · Active
Counterparties
Deutsche Bank
Applies to
Company-wide
Economic direction
Mixed
Period
2025-08-12 to 2030-08-01
Key terms
Notional: 250,000,000 USD
Carrying asset: 396,550,000,000 IDR
How it affects our valuation

No valuation treatment is available for this arrangement.

Domestic precious-metal raw-material sourcing supports refining/trading sales. 1H26 purchasesRp18.212T; payables, inventory and working capital are retained in the operating cash model. Priceformula and margin schedule absent.

Offtake · Active
Counterparties
PT Freeport Indonesia
Applies to
Precious metals and refinery segment · Gold
Economic direction
Mixed
Period
Dates not stated
Key terms
1H26 raw-material purchases: 18,212,207,000,000 IDR
How it affects our valuation

No valuation treatment is available for this arrangement.

Pegadaian gold distribution agreement and BSI digital gold cooperation broaden outlets; contract volumes and locked margins not quantified. Distribution benefits require reinvestment and measured sales conversion.

Offtake · Active
Counterparties
PT Pegadaian · Bank Syariah Indonesia
Applies to
Precious metals and refinery segment · Gold
Economic direction
Benefit
Period
From 2026-05-25; no end date stated
How it affects our valuation

No valuation treatment is available for this arrangement.

January30 framework forms basis for joint feasibility studies and staged definitive agreements across battery chain. Capacity publicity not a funded attributable cash-flow forecast.

Strategic Partnership · Conditional
Counterparties
IBI · HYD Investment Limited · Huayou · EVE Energy · Daaz Bara Lestari
Applies to
Nickel operating segment · Nickel
Economic direction
Mixed
Period
From 2026-01-30; no end date stated
How it affects our valuation

No valuation treatment is available for this arrangement.

Haltim power arrangement includesRp719.902B mobilisation andRp20.484B preservation; possibleRp640.900B demobilisation conditional on use. Conditional future demobilisation is tested as a dated separate claim; past mobilisation is not deducted again.

Other · Active
Counterparties
PLN
Applies to
Nickel operating segment · Nickel
Economic direction
Burden
Period
Dates not stated
Key terms
Conditional demobilisation: 640,900,000,000 IDR
How it affects our valuation

No valuation treatment is available for this arrangement.

Existing CATL/HKCBL battery estate entered EPC construction in Q4 2025. Distinct from later HYD framework and legacy P3FH. Future full capacity, funding obligations and net returns not supplied; project returns and further capital requirements are uncertain.

Strategic Partnership · Active
Counterparties
HongKong CBL Limited (CATL Group) · IBI
Applies to
Feni Haltim associate · Nickel operating segment · Nickel
Economic direction
Mixed
Period
Dates not stated
Key terms
FHT ownership: 40 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Benefit from sale of 49% SDA interest; distinct from remaining 51% mine cash flows. Related deferred tax and collection uncertainty must accompany receivable value.

Other · Active
Counterparties
HongKong Ningbo Contemporary Brunp Lygend Co., Limited
Applies to
Sumberdaya Arindo nickel mines · Nickel
Economic direction
Benefit
Period
Dates not stated
Key terms
Reported contingent consideration asset: 1,580,525,000,000 IDR
How it affects our valuation

No valuation treatment is available for this arrangement.