Integra Indocabinet Tbk PT
PT Integra Indocabinet Tbk engages in the wooden furniture and other wooden product industry in the United States, Asia, and Europe. It operates in Manufacturing and Forestry segments. The company offers knockdown furniture; fully assembled furniture; and building components, such as millwork, plywood, truck flooring, wooden blind, door, and wall panel products. It also holds forest concession ri… Read more
Integra Indocabinet Tbk PT (WOOD) - Net Assets
Latest net assets as of September 2025: Rp4.59 Trillion IDR
Based on the latest financial reports, Integra Indocabinet Tbk PT (WOOD) has net assets worth Rp4.59 Trillion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp7.73 Trillion) and total liabilities (Rp3.14 Trillion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp4.59 Trillion |
| % of Total Assets | 59.33% |
| Annual Growth Rate | 28.92% |
| 5-Year Change | 47.76% |
| 10-Year Change | 533.22% |
| Growth Volatility | 36.87 |
Integra Indocabinet Tbk PT - Net Assets Trend (2012–2024)
This chart illustrates how Integra Indocabinet Tbk PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Integra Indocabinet Tbk PT (2012–2024)
The table below shows the annual net assets of Integra Indocabinet Tbk PT from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp4.48 Trillion | +3.82% |
| 2023-12-31 | Rp4.31 Trillion | +14.66% |
| 2022-12-31 | Rp3.76 Trillion | +3.24% |
| 2021-12-31 | Rp3.64 Trillion | +20.22% |
| 2020-12-31 | Rp3.03 Trillion | +12.07% |
| 2019-12-31 | Rp2.70 Trillion | +10.35% |
| 2018-12-31 | Rp2.45 Trillion | +28.10% |
| 2017-12-31 | Rp1.91 Trillion | +33.75% |
| 2016-12-31 | Rp1.43 Trillion | +102.27% |
| 2015-12-31 | Rp706.98 Billion | +18.55% |
| 2014-12-31 | Rp596.36 Billion | +26.07% |
| 2013-12-31 | Rp473.03 Billion | +122.70% |
| 2012-12-31 | Rp212.40 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Integra Indocabinet Tbk PT's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 4417.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.33 Trillion | 30.17% |
| Common Stock | Rp643.75 Billion | 14.66% |
| Other Comprehensive Income | Rp2.20 Trillion | 50.07% |
| Other Components | Rp224.21 Billion | 5.10% |
| Total Equity | Rp4.39 Trillion | 100.00% |
Integra Indocabinet Tbk PT Competitors by Market Cap
The table below lists competitors of Integra Indocabinet Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
RAIZ Invest Ltd
AU:RZI
|
$30.18 Million |
|
INC Research Holdings Inc
NASDAQ:INCR
|
$30.19 Million |
|
flyExclusive, Inc.
NYSE MKT:FLYX
|
$30.21 Million |
|
Kyung Nong Corporation
KO:002100
|
$30.22 Million |
|
Beforepay Group Ltd
AU:B4P
|
$30.18 Million |
|
Cambuci S.A
SA:CAMB3
|
$30.17 Million |
|
VLS Finance Limited
NSE:VLSFINANCE
|
$30.17 Million |
|
Nakornthon Hospital Public Company Limited
BK:NKT
|
$30.16 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Integra Indocabinet Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 4,227,306,921,869 to 4,392,177,326,000, a change of 164,870,404,131 (3.9%).
- Net income of 161,110,244,000 contributed positively to equity growth.
- Dividend payments of 557,202,860 reduced retained earnings.
- Other comprehensive income increased equity by 780,628,984,362.
- Other factors decreased equity by 776,311,621,371.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp161.11 Billion | +3.67% |
| Dividends Paid | Rp557.20 Million | -0.01% |
| Other Comprehensive Income | Rp780.63 Billion | +17.77% |
| Other Changes | Rp-776.31 Billion | -17.67% |
| Total Change | Rp- | 3.90% |
Book Value vs Market Value Analysis
This analysis compares Integra Indocabinet Tbk PT's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.44x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 9.29x to 0.44x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp32.74 | Rp304.00 | x |
| 2013-12-31 | Rp74.09 | Rp304.00 | x |
| 2014-12-31 | Rp92.25 | Rp304.00 | x |
| 2015-12-31 | Rp106.58 | Rp304.00 | x |
| 2016-12-31 | Rp224.71 | Rp304.00 | x |
| 2017-12-31 | Rp336.03 | Rp304.00 | x |
| 2018-12-31 | Rp389.49 | Rp304.00 | x |
| 2019-12-31 | Rp427.14 | Rp304.00 | x |
| 2020-12-31 | Rp478.81 | Rp304.00 | x |
| 2021-12-31 | Rp572.52 | Rp304.00 | x |
| 2022-12-31 | Rp591.20 | Rp304.00 | x |
| 2023-12-31 | Rp661.73 | Rp304.00 | x |
| 2024-12-31 | Rp687.53 | Rp304.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Integra Indocabinet Tbk PT utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 3.67%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.77%
- • Asset Turnover: 0.36x
- • Equity Multiplier: 1.79x
- Recent ROE (3.67%) is below the historical average (7.65%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 7.16% | 2.02% | 0.79x | 4.45x | Rp-5.82 Billion |
| 2013 | 11.05% | 5.92% | 0.64x | 2.91x | Rp4.84 Billion |
| 2014 | 2.56% | 1.48% | 0.65x | 2.64x | Rp-42.92 Billion |
| 2015 | 5.69% | 3.39% | 0.56x | 3.02x | Rp-28.72 Billion |
| 2016 | 10.02% | 10.63% | 0.43x | 2.19x | Rp256.05 Million |
| 2017 | 9.18% | 10.00% | 0.45x | 2.03x | Rp-15.49 Billion |
| 2018 | 9.81% | 11.39% | 0.46x | 1.88x | Rp-4.71 Billion |
| 2019 | 8.07% | 10.18% | 0.39x | 2.05x | Rp-51.89 Billion |
| 2020 | 10.40% | 10.58% | 0.50x | 1.97x | Rp12.02 Billion |
| 2021 | 14.77% | 9.91% | 0.80x | 1.87x | Rp173.42 Billion |
| 2022 | 4.73% | 3.92% | 0.65x | 1.85x | Rp-197.48 Billion |
| 2023 | 2.29% | 4.44% | 0.29x | 1.81x | Rp-325.72 Billion |
| 2024 | 3.67% | 5.77% | 0.36x | 1.79x | Rp-278.11 Billion |
Industry Comparison
This section compares Integra Indocabinet Tbk PT's net assets metrics with peer companies in the Furnishings, Fixtures & Appliances industry.
Industry Context
- Industry: Furnishings, Fixtures & Appliances
- Average net assets among peers: $149,697,539,674
- Average return on equity (ROE) among peers: 5.69%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Integra Indocabinet Tbk PT (WOOD) | Rp4.59 Trillion | 7.16% | 0.69x | $30.18 Million |
| Cahaya Bintang Medan Tbk Pt (CBMF) | $249.60 Billion | -0.64% | 0.47x | $1.38 Million |
| Chitose Internasional Tbk (CINT) | $388.68 Billion | 3.30% | 0.26x | $2.79 Million |
| Gema Grahasarana Tbk (GEMA) | $39.44 Billion | 2.83% | 1.62x | $1.80 Million |
| Kedaung Indah Can Tbk (KICI) | $103.82 Billion | -6.99% | 0.90x | $739.07K |
| Imago Mulia Persada Tbk PT (LFLO) | $63.86 Billion | 23.69% | 1.42x | $8.51 Million |
| PT Homeco Victoria Makmur Tbk (LIVE) | $184.24 Billion | 17.34% | 0.91x | $10.31 Million |
| Langgeng Makmur Industri Tbk (LMPI) | $401.21 Billion | 0.99% | 0.98x | $742.41K |
| Panca Anugrah Wisesa Tbk PT (MGLV) | $3.81 Billion | 12.41% | 14.36x | $58.44 Million |
| Oscar Mitra Sukses Sejahtera Tbk PT (OLIV) | $16.91 Billion | 3.77% | 0.82x | $1.28 Million |
| PT Boston Furniture Industries Tbk (SOFA) | $45.41 Billion | 0.24% | 0.41x | $14.22 Million |