 | 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, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| 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. 346 | |
| Capitalization | Rp. 2.227.375.000.000 | |
| OWNERSHIP | ||
| Listing Date : 21-Jun-17 | ||
| Lokal 43,40 % | Asing 2,58 % | 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, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 625 | 800 | 380 | 685 | 505 | 452 | 326 | |
| Market Cap | 3.9 T | 5.0 T | 2.4 T | 4.4 T | 3.3 T | 2.9 T | 2.1 T | -58.00 |
| BALANCE SHEET | ||||||||
| Cash | 42.5 B | 50.0 B | 31.9 B | 24.9 B | 36.4 B | 130.7 B | 83.8 B | 67.60 |
| Total Asset | 4.0 T | 5.2 T | 5.6 T | 6.5 T | 7.2 T | 7.0 T | 7.4 T | 42.31 |
| S.T.Borrowing | 1.5 T | 2.0 T | 2.3 T | 1.9 T | 1.9 T | 1.8 T | 2.0 T | |
| L.T.Borrowing | 385.0 B | 491.0 B | 391.0 B | 1.1 T | 1.4 T | 1.3 T | 945.7 B | |
| Total Equity | 2.1 T | 2.6 T | 2.9 T | 3.4 T | 3.9 T | 3.9 T | 4.4 T | 69.23 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.4 T | 1.4 T | 1.9 T | 3.5 T | 3.9 T | 1.7 T | 2.1 T | 50.00 |
| Gross Profit | 475.9 B | 504.4 B | 614.2 B | 1.2 T | 1.3 T | 535.6 B | 530.5 B | 5.17 |
| Operating Profit | 316.8 B | 347.6 B | 417.3 B | 635.9 B | 519.9 B | 260.4 B | 280.9 B | -19.19 |
| Net.Profit | 181.3 B | 182.2 B | 189.3 B | 356.0 B | 300.7 B | 59.1 B | 105.2 B | -42.26 |
| EBITDA | 325.4 B | 358.8 B | 429.5 B | 642.0 B | 524.9 B | 265.8 B | 287.3 B | -19.93 |
| Interest Expense | 104.4 B | 107.1 B | 169.1 B | 173.9 B | 171.5 B | 173.8 B | 175.6 B | |
| RATIO | ||||||||
| EPS | 28.77 | 28.92 | 30.05 | 55.62 | 46.98 | 9.24 | 16.43 | -43.19 |
| PER | 21.72 x | 27.66 x | 12.65 x | 12.32 x | 10.75 x | 48.92 x | 19.84 x | |
| BVPS | 336.82 | 417.4 | 461.07 | 540.69 | 601.97 | 599.91 | 685.13 | |
| PBV | 1.86 x | 1.92 x | 0.82 x | 1.27 x | 0.84 x | 0.75 x | 0.48 x | |
| ROA | 0.0452 | 0.0353 | 0.0335 | 0.0549 | 0.0419 | 0.0085 | 0.0142 | -59.77 |
| ROE | 0.0861 | 0.0692 | 0.0651 | 0.1035 | 0.0776 | 0.0153 | 0.0238 | -65.61 |
| EV/EBITDA | 17.73 | 20.95 | 11.88 | 11.5 | 12.42 | 22.09 | 17.38 | |
| Debt/Equity | 0.91 | 0.96 | 0.94 | 0.89 | 0.85 | 0.8 | 0.68 | |
| Debt/TotalCap | 0.48 | 0.49 | 0.48 | 0.47 | 0.46 | 0.44 | 0.4 | |
| Debt/EBITDA | 5.86 | 7.03 | 6.37 | 4.75 | 6.29 | 11.64 | 10.36 | |
| EBITDA/IntExps | 3.12 | 3.35 | 2.54 | 3.69 | 3.06 | 1.53 | 1.64 | -51.04 |
| 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. 346 | |
| Capitalization | Rp. 2.227 B. | |
| OWNERSHIP | ||
| Listing Date : 21-Jun-17 | ||
| Lokal 43,40 % | Asing 2,58 % | Lainnya 54,02 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 4 | |
| Rating ROE | 3 | |
| Rating DER | 3 | |
| Rating TOTAL | 5 | |
RETURN ON ASSET
| 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, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, IDXCYCLIC, MBX, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 13-12-2024 | |||
| Close | 346 | Prev Close | 350 |
| Change | -4 (-1.2%) | Range | 346-360 |
| Bid | 346 | Offer | 348 |
| Bid Volume | 91300 | Offer Volume | 11100 |
| Frequency | 418 | Value Rp.: 720.510.000 | |
| RETURN ON ASSET | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |
||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |||||
| RATIO (%) | ≤ 0 |
0-0.4 | 0.4- 1.7 |
1.7- 3.6 |
> 3.6 |
| 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 |