 | 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 (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Index (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Board | : | 6 Index MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| 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 | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 6.437.500.000 | |
| Price | Rp. 296 | |
| Capitalization | Rp. 1.905.500.000.000 | |
| OWNERSHIP | ||
| Listing Date : 21-Jun-17 | ||
| Lokal 41,49 % | Asing 4,49 % | 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 (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Index (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Board | : | 6 Index MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 224 | 625 | 800 | 380 | 685 | 505 | 328 | |
| Market Cap | 1.4 T | 3.9 T | 5.0 T | 2.4 T | 4.4 T | 3.3 T | 2.1 T | -46.15 |
| BALANCE SHEET | ||||||||
| Cash | 185.8 B | 42.5 B | 50.0 B | 31.9 B | 24.9 B | 36.4 B | 130.7 B | 207.53 |
| Total Asset | 3.6 T | 4.0 T | 5.2 T | 5.6 T | 6.5 T | 7.2 T | 7.0 T | 75.00 |
| S.T.Borrowing | 1.2 T | 1.5 T | 2.0 T | 2.3 T | 1.9 T | 1.9 T | 1.8 T | |
| L.T.Borrowing | 501.7 B | 385.0 B | 491.0 B | 391.0 B | 1.1 T | 1.4 T | 1.3 T | |
| Total Equity | 1.9 T | 2.1 T | 2.6 T | 2.9 T | 3.4 T | 3.9 T | 3.9 T | 85.71 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.3 T | 1.4 T | 1.4 T | 1.9 T | 3.5 T | 3.9 T | 1.7 T | 21.43 |
| Gross Profit | 415.4 B | 475.9 B | 504.4 B | 614.2 B | 1.2 T | 1.3 T | 535.6 B | 12.54 |
| Operating Profit | 265.3 B | 316.8 B | 347.6 B | 417.3 B | 635.9 B | 519.9 B | 260.4 B | -17.80 |
| Net.Profit | 136.0 B | 181.3 B | 182.2 B | 189.3 B | 356.0 B | 300.7 B | 59.1 B | -67.40 |
| EBITDA | 275.7 B | 325.4 B | 358.8 B | 429.5 B | 642.0 B | 524.9 B | 265.8 B | -18.32 |
| Interest Expense | 92.7 B | 104.4 B | 107.1 B | 169.1 B | 173.9 B | 171.5 B | 173.8 B | |
| RATIO | ||||||||
| EPS | 21.58 | 28.77 | 28.92 | 30.05 | 55.62 | 46.98 | 9.24 | -67.88 |
| PER | 10.38 x | 21.72 x | 27.66 x | 12.65 x | 12.32 x | 10.75 x | 35.50 x | |
| BVPS | 300.69 | 336.82 | 417.4 | 461.07 | 540.69 | 601.97 | 599.91 | |
| PBV | 0.74 x | 1.86 x | 1.92 x | 0.82 x | 1.27 x | 0.84 x | 0.55 x | |
| ROA | 0.0375 | 0.0452 | 0.0353 | 0.0335 | 0.0549 | 0.0419 | 0.0085 | -81.19 |
| ROE | 0.0724 | 0.0861 | 0.0692 | 0.0651 | 0.1035 | 0.0776 | 0.0153 | -82.23 |
| EV/EBITDA | 10.75 | 17.73 | 20.95 | 11.88 | 11.5 | 12.42 | 19.09 | |
| Debt/Equity | 0.93 | 0.91 | 0.96 | 0.94 | 0.89 | 0.85 | 0.8 | |
| Debt/TotalCap | 0.48 | 0.48 | 0.49 | 0.48 | 0.47 | 0.46 | 0.44 | |
| Debt/EBITDA | 6.34 | 5.86 | 7.03 | 6.37 | 4.75 | 6.29 | 11.64 | |
| EBITDA/IntExps | 2.97 | 3.12 | 3.35 | 2.54 | 3.69 | 3.06 | 1.53 | -50.96 |
| Deviden | 2.5 | 6.5 | ||||||
| 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. 296 | |
| Capitalization | Rp. 1.906 B. | |
| OWNERSHIP | ||
| Listing Date : 21-Jun-17 | ||
| Lokal 41,49 % | Asing 4,49 % | Lainnya 54,02 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
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 (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Index (6) | : | MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Board | : | 6 Index MBX, I-GRADE, IDXSMC-COM, IDXCYCLIC, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 29-11-2023 | |||
| Close | 296 | Prev Close | 296 |
| Change | - | Range | 294-298 |
| Bid | 296 | Offer | 298 |
| Bid Volume | 16500 | Offer Volume | 231500 |
| Frequency | 241 | Value Rp.: 299.873.400 | |
| 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 |
