Integra Indocabinet Tbk PT Net Assets
Integra Indocabinet Tbk PT net assets. Based on the latest financial reports, Integra Indocabinet Tbk PT (WOOD) has net assets worth Rp4.62 Trillion IDR (≈ $270.65 Million USD) as of June 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp8.15 Trillion ≈ $477.57 Million USD) and total liabilities (Rp3.53 Trillion ≈ $206.92 Million USD). 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. Also explore WOOD year-over-year net asset growth to track the company's year-over-year net asset growth rate.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp4.62 Trillion |
| % of Total Assets | 56.67% |
| Annual Growth Rate | 26.57% |
| 5-Year Change | 24.8% |
| 10-Year Change | 217.88% |
| Growth Volatility | 36.4 |
Net Assets of Integra Indocabinet Tbk PT (2012–2025)
Net assets of Integra Indocabinet Tbk PT from 2012 to 2025. This chart illustrates how Integra Indocabinet Tbk PT's net assets have evolved over time, based on quarterly financial data. See Integra Indocabinet Tbk PT (WOOD) balance sheet quality index to measure how much of total assets are equity-financed.
Annual Net Assets for Integra Indocabinet Tbk PT (2012–2025)
The table below shows the annual net assets of Integra Indocabinet Tbk PT from 2012 to 2025. For live market cap and overall valuation, see WOOD stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp4.55 Trillion ≈ $266.36 Million |
+1.54% |
| 2024-12-31 | Rp4.48 Trillion ≈ $262.32 Million |
+3.82% |
| 2023-12-31 | Rp4.31 Trillion ≈ $252.66 Million |
+14.66% |
| 2022-12-31 | Rp3.76 Trillion ≈ $220.36 Million |
+3.24% |
| 2021-12-31 | Rp3.64 Trillion ≈ $213.44 Million |
+20.22% |
| 2020-12-31 | Rp3.03 Trillion ≈ $177.54 Million |
+12.07% |
| 2019-12-31 | Rp2.70 Trillion ≈ $158.42 Million |
+10.35% |
| 2018-12-31 | Rp2.45 Trillion ≈ $143.56 Million |
+28.10% |
| 2017-12-31 | Rp1.91 Trillion ≈ $112.07 Million |
+33.75% |
| 2016-12-31 | Rp1.43 Trillion ≈ $83.79 Million |
+102.27% |
| 2015-12-31 | Rp706.98 Billion ≈ $41.43 Million |
+18.55% |
| 2014-12-31 | Rp596.36 Billion ≈ $34.94 Million |
+26.07% |
| 2013-12-31 | Rp473.03 Billion ≈ $27.72 Million |
+122.70% |
| 2012-12-31 | Rp212.40 Billion ≈ $12.45 Million |
-- |
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 4740.0% over the analyzed period, indicating profitable operations and earnings retention.
Integra Indocabinet Tbk PT Net Assets Breakdown (December 2025)
Integra Indocabinet Tbk PT net assets breakdown by equity component as of December 2025.
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.42 Trillion | 31.75% |
| Common Stock | Rp643.75 Billion | 14.40% |
| Other Comprehensive Income | Rp2.18 Trillion | 48.84% |
| Other Components | Rp224.21 Billion | 5.01% |
| Total Equity | Rp4.47 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 |
|---|---|
|
IL&FS Engineering and Construction Company Limited
NSE:IL&FSENGG
|
$53.96 Million |
|
Petra Energy Bhd
KLSE:5133
|
$53.99 Million |
|
Escort Teknoloji Yatirim AS
IS:ESCOM
|
$53.99 Million |
|
Sambu Const
KO:001470
|
$54.01 Million |
|
INTER RAO Lietuva AB
WAR:IRL
|
$53.94 Million |
|
BitNine Co. Ltd.
KQ:357880
|
$53.90 Million |
|
Zomedica Pharmaceuticals Corp
NYSE MKT:ZOM
|
$53.90 Million |
|
Manuka Resources Ltd
AU:MKR
|
$53.89 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 2024 to 2025, total equity changed from 4,392,177,326,000 to 4,471,622,674,000, a change of 79,445,348,000 (1.8%).
- Net income of 77,680,039,000 contributed positively to equity growth.
- Other comprehensive income decreased equity by 15,137,760,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp77.68 Billion | +1.74% |
| Other Comprehensive Income | Rp-15.14 Billion | -0.34% |
| Other Changes | Rp16.90 Billion | +0.38% |
| Total Change | Rp- | 1.81% |
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: 0.21x
- 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 4.49x to 0.21x 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 | Rp147.00 | x |
| 2013-12-31 | Rp74.09 | Rp147.00 | x |
| 2014-12-31 | Rp92.25 | Rp147.00 | x |
| 2015-12-31 | Rp106.58 | Rp147.00 | x |
| 2016-12-31 | Rp224.71 | Rp147.00 | x |
| 2017-12-31 | Rp336.03 | Rp147.00 | x |
| 2018-12-31 | Rp389.49 | Rp147.00 | x |
| 2019-12-31 | Rp427.14 | Rp147.00 | x |
| 2020-12-31 | Rp478.81 | Rp147.00 | x |
| 2021-12-31 | Rp572.52 | Rp147.00 | x |
| 2022-12-31 | Rp591.20 | Rp147.00 | x |
| 2023-12-31 | Rp661.73 | Rp147.00 | x |
| 2024-12-31 | Rp687.53 | Rp147.00 | x |
| 2025-12-31 | Rp713.87 | Rp147.00 | 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): 1.74%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.95%
- • Asset Turnover: 0.33x
- • Equity Multiplier: 1.79x
- Recent ROE (1.74%) is below the historical average (7.22%), 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 |
| 2025 | 1.74% | 2.95% | 0.33x | 1.79x | Rp-369.48 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: $198,083,120,644
- Average return on equity (ROE) among peers: 11.98%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Integra Indocabinet Tbk PT (WOOD) | Rp4.62 Trillion | 7.16% | 0.76x | $53.96 Million |
| Cahaya Bintang Medan Tbk Pt (CBMF) | $249.25 Billion | 2.12% | 0.38x | $5.49 Million |
| Chitose Internasional Tbk (CINT) | $76.83 Billion | 30.13% | 0.55x | $10.14 Million |
| Gema Grahasarana Tbk (GEMA) | $426.04 Billion | 5.08% | 1.32x | $6.36 Million |
| Kedaung Indah Can Tbk (KICI) | $114.51 Billion | 0.38% | 0.59x | $3.30 Million |
| Imago Mulia Persada Tbk PT (LFLO) | $54.15 Billion | 16.33% | 1.05x | $52.11 Million |
| Langgeng Makmur Industri Tbk (LMPI) | $395.65 Billion | 0.44% | 1.04x | $8.57 Million |
| Panca Anugrah Wisesa Tbk PT (MGLV) | $3.81 Billion | 12.41% | 14.36x | $1.00 Billion |
| Oscar Mitra Sukses Sejahtera Tbk PT (OLIV) | $45.35 Billion | -12.29% | 0.17x | $5.01 Million |
| PT Surya Pertiwi Tbk (SPTO) | $417.14 Billion | 53.25% | 2.25x | $94.13 Million |
About 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; natural fibre; millwork; plywood; truck flooring; wooden blind; doors; and wall panels; and wall panel products. It also holds forest concession ri… Read more