 | WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Home Furnishings | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Board | : | 5 Index COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 4 | |
| Rating ROE | 3 | |
| Rating DER | 3 | |
| Rating TOTAL | 5 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 6.437.500.000 | |
| Price | Rp. 254 | |
| Capitalization | Rp. 1.635.125.000.000 | |
| OWNERSHIP | ||
| Listing Date : 21-JUN-2017 | ||
| Lokal 43,13 % | Asing 2,85 % | Lainnya 54,02 % |
| WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Home Furnishings | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Board | : | 5 Index COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 498 | 855 | 392 | 740 | 610 | 404 | 230 | |
| Market Cap | 3.1 T | 5.4 T | 2.5 T | 4.7 T | 3.9 T | 2.6 T | 1.5 T | -72.22 |
| BALANCE SHEET | ||||||||
| Cash | 37.5 B | 54.3 B | 22.6 B | 38.4 B | 52.5 B | 31.9 B | 95.8 B | 76.43 |
| Total Asset | 3.9 T | 4.9 T | 5.6 T | 6.3 T | 6.9 T | 7.0 T | 7.4 T | 51.02 |
| S.T.Borrowing | 1.4 T | 1.8 T | 2.4 T | 2.3 T | 1.5 T | 1.8 T | 2.0 T | |
| L.T.Borrowing | 435.0 B | 460.6 B | 391.5 B | 729.8 B | 1.5 T | 1.3 T | 962.5 B | |
| Total Equity | 2.0 T | 2.6 T | 2.8 T | 3.3 T | 3.9 T | 3.8 T | 4.4 T | 69.23 |
| INCOME STATEMENT | ||||||||
| Revenue | 905.7 B | 977.5 B | 1.1 T | 2.1 T | 3.1 T | 1.3 T | 1.4 T | 43.22 |
| Gross Profit | 296.4 B | 342.6 B | 357.0 B | 673.5 B | 1.1 T | 389.8 B | 347.2 B | 1.34 |
| Operating Profit | 198.5 B | 232.3 B | 240.2 B | 397.8 B | 473.1 B | 186.7 B | 186.8 B | -19.59 |
| Net.Profit | 113.7 B | 123.1 B | 113.6 B | 219.3 B | 299.9 B | 39.7 B | 83.8 B | -31.93 |
| EBITDA | 204.2 B | 239.6 B | 244.4 B | 401.7 B | 476.5 B | 190.3 B | 191.1 B | -20.24 |
| Interest Expense | 63.6 B | 71.8 B | 103.3 B | 110.9 B | 110.9 B | 114.9 B | 120.9 B | |
| RATIO | ||||||||
| EPS | 18.06 | 19.53 | 18.03 | 34.27 | 46.86 | 6.2 | 13.1 | -32.92 |
| PER | 27.57 x | 43.78 x | 21.74 x | 21.59 x | 13.02 x | 65.16 x | 17.56 x | |
| BVPS | 322.92 | 408.03 | 446.73 | 522.11 | 611.86 | 597.11 | 682.1 | |
| PBV | 1.54 x | 2.10 x | 0.88 x | 1.42 x | 1.00 x | 0.68 x | 0.34 x | |
| ROA | 0.0293 | 0.0253 | 0.0203 | 0.0346 | 0.0435 | 0.0057 | 0.0113 | -55.34 |
| ROE | 0.0564 | 0.0478 | 0.0403 | 0.066 | 0.077 | 0.0103 | 0.0191 | -60.04 |
| EV/EBITDA | 24.21 | 31.85 | 21.38 | 19.13 | 14.32 | 29.97 | 22.98 | |
| Debt/Equity | 0.93 | 0.89 | 0.98 | 0.91 | 0.77 | 0.82 | 0.68 | |
| Debt/TotalCap | 0.48 | 0.47 | 0.5 | 0.48 | 0.43 | 0.45 | 0.41 | |
| Debt/EBITDA | 9.15 | 9.58 | 11.35 | 7.5 | 6.29 | 16.47 | 15.73 | |
| EBITDA/IntExps | 3.21 | 3.34 | 2.37 | 3.62 | 4.3 | 1.66 | 1.58 | -52.69 |
| Deviden | ||||||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 6.437.500.000 | |
| Price | Rp. 254 | |
| Capitalization | Rp. 1.635 B. | |
| OWNERSHIP | ||
| Listing Date : 21-JUN-2017 | ||
| Lokal 43,13 % | Asing 2,85 % | Lainnya 54,02 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 4 | |
| Rating ROE | 3 | |
| Rating DER | 3 | |
| Rating TOTAL | 5 | |
EARNING PER SHARE
| WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | WOOD - Integra Indocabinet Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Home Furnishings | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Index (5) | : | COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Board | : | 5 Index COMPOSITE, IDXSMC-COM, IDXCYCLIC, ISSI, MBX | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 09-10-2024 | |||
| Close | 254 | Prev Close | 252 |
| Change | 2 (0.8%) | Range | 252-266 |
| Bid | 252 | Offer | 256 |
| Bid Volume | 275600 | Offer Volume | 81400 |
| Frequency | 498 | Value Rp.: 877.104.800 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |
||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
