Integra Indocabinet Tbk PT (WOOD) - Net Assets

Latest as of September 2025: Rp4.59 Trillion IDR ≈ $268.87 Million USD

Based on the latest financial reports, Integra Indocabinet Tbk PT (WOOD) has net assets worth Rp4.59 Trillion IDR (≈ $268.87 Million USD) 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 ≈ $453.14 Million USD) and total liabilities (Rp3.14 Trillion ≈ $184.27 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. Check Integra Indocabinet Tbk PT asset resilience ratio to evaluate the company's liquid asset resilience ratio.

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. Also explore Integra Indocabinet Tbk PT balance sheet assets for the complete picture of this company's asset base.

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. For live valuation and market cap data, see WOOD market cap overview.

Year	Net Assets	Change
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 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
Renascor Resources Ltd AU:RNU	$111.61 Million
Malindo Feedmill Tbk JK:MAIN	$111.62 Million
Amica S.A. WAR:AMC	$111.69 Million
ITEK Inc KQ:119830	$111.69 Million
UNICOMMERCE ESOLUTIONS LIMITED NSE:UNIECOM	$111.51 Million
Roots Corp TO:ROOT	$111.48 Million
Eco World International Bhd KLSE:5283	$111.47 Million
Western Investment Company of Canada Limited V:WI	$111.46 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: $311,511,028,860
Average return on equity (ROE) among peers: 5.90%

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	$111.58 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	$12.66 Million
Gema Grahasarana Tbk (GEMA)	$46.20 Billion	10.47%	0.54x	$8.34 Million
Kedaung Indah Can Tbk (KICI)	$58.59 Billion	0.00%	1.39x	$3.53 Million
Imago Mulia Persada Tbk PT (LFLO)	$11.94 Billion	11.57%	2.15x	$42.91 Million
Langgeng Makmur Industri Tbk (LMPI)	$228.01 Billion	-6.30%	2.09x	$9.87 Million
Panca Anugrah Wisesa Tbk PT (MGLV)	$34.56 Billion	7.83%	1.38x	$948.76 Million
Oscar Mitra Sukses Sejahtera Tbk PT (OLIV)	$45.35 Billion	-12.29%	0.17x	$6.35 Million
PT Surya Pertiwi Tbk (SPTO)	$2.05 Trillion	9.60%	0.53x	$98.09 Million

About Integra Indocabinet Tbk PT

JK:WOOD Indonesia Furnishings, Fixtures & Appliances

Market Cap

$111.58 Million

Rp1.90 Trillion IDR

Market Cap Rank

#18759 Global

#328 in Indonesia

Share Price

Rp304.00

Change (1 day)

+0.00%

52-Week Range

Rp290.00 - Rp615.00

All Time High

Rp965.72