Subscribe

PT Integra Indocabinet Tbk (WOOD.JK)

IDR197.00 -2.00 (-1.01%)
ID JKT Consumer Cyclical Furnishings, Fixtures & Appliances
Address Jl. Raya Betro 678 61253
Sidoarjo, ID
CEO Halim Rusli
IPO 2017-06-22
ISIN ID1000139504

Explore sections of this company profile

Description

PT Integra Indocabinet Tbk is an Indonesian company specializing in the production and global distribution of wooden furniture and various other wood-based products. Its operations are primarily structured around two key divisions: Manufacturing and Forestry, with the latter encompassing the management of forest concession rights. The manufacturing arm produces a diverse range of items, including ready-to-assemble (knockdown) furniture, bedroom and case good furnishings, commercial project furniture, and architectural wood components. While headquartered in Sidoarjo, Indonesia, where it was established in 1989, the company's products reach international markets across the United States, Asia, and Europe. PT Integra Indocabinet Tbk operates as a subsidiary of PT Integra Indo Lestari.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR197.00 -2.00 (-1.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.24
Float Shares
1.57B
Free Float %
25.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.10% +2.31% -12.50% -27.72% -26.11% -29.63% -26.52% -34.80% -67.16% +0.76% +0.76%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
197.00
DCF (Unlevered) 1,613.99 +719.3%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.36
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Furnishings, Fixtures & Appliances: +4.8%
    +27.7% Q1'26: -6.6% (vs Q1'25)
  • EPS growth Furnishings, Fixtures & Appliances: +8.9%
    +66.0% Q1'26: -41.0% (vs Q1'25)
  • FCF margin Furnishings, Fixtures & Appliances: +7.8%
    +5.8% Q1'26: +16.2% (vs Q1'25)
  • EBIT margin Furnishings, Fixtures & Appliances: +7.5%
    +15.9% Q1'26: +11.1% (vs Q1'25)
  • ROIC Furnishings, Fixtures & Appliances: +8.2%
    +4.7% Q1'26: +3.2% (vs Q1'25)
  • Share dilution Furnishings, Fixtures & Appliances: +0.0%
    +0.0% Q1'26: -1.9% (vs Q1'25)
  • Debt / EBITDA Furnishings, Fixtures & Appliances: -0.13×
    6.22× Q1'26: 6.20× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 37% × Ke + 63% × Kd (8.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,613.99 Current price: 197.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
2.97T
est: 2.45T (+21.3%)
5.42T
est: 4.34T (+24.7%)
4.53T
est: 6.58T (-31.2%)
2.19T
est: 7.54T (-71.0%)
2.79T
est: 8.75T (-68.1%)
2.63T
est: 2.98T (-11.6%)
3.41T
3.41T – 3.41T
+14.4% YoY
4.13T
4.13T – 4.13T
+21.3% YoY
EBITDA
762.18B
est: 475.13B (+60.4%)
1.06T
est: 843.36B (+25.4%)
588.13B
est: 1.28T (-54.0%)
488.20B
est: 1.46T (-66.7%)
461.75B
est: 1.50T (-69.2%)
377.21B
est: 510.32B (-26.1%)
584.05B
584.05B – 584.05B
+14.4% YoY
708.72B
708.72B – 708.72B
+21.3% YoY
EBIT
667.91B
est: 413.68B (+61.5%)
959.45B
est: 734.29B (+30.7%)
485.11B
est: 1.11T (-56.4%)
387.06B
est: 1.27T (-69.6%)
443.36B
est: 1.28T (-65.3%)
288.57B
est: 434.44B (-33.6%)
497.21B
497.21B – 497.21B
+14.4% YoY
603.34B
603.34B – 603.34B
+21.3% YoY
Net Income
313.97B
est: 325.80B (-3.6%)
536.61B
est: 441.43B (+21.6%)
177.56B
est: 638.83B (-72.2%)
97.01B
est: 776.82B (-87.5%)
161.11B
est: 921.43B (-82.5%)
77.68B
est: 167.56B (-53.6%)
229.70B
229.70B – 229.70B
+37.1% YoY
323.60B
323.60B – 323.60B
+40.9% YoY
SGA
229.82B
est: 328.71B (-30.1%)
849.98B
est: 583.47B (+45.7%)
884.25B
est: 883.80B (+0.1%)
305.26B
est: 1.01T (-69.9%)
285.46B
est: 1.18T (-75.9%)
216.54B
est: 402.65B (-46.2%)
460.83B
460.83B – 460.83B
+14.4% YoY
559.19B
559.19B – 559.19B
+21.3% YoY
EPS
49.79
est: 51.00 (-2.4%)
84.59
est: 69.10 (+22.4%)
27.99
est: 100.00 (-72.0%)
15.19
est: 121.60 (-87.5%)
25.22
est: 147.10 (-82.9%)
12.40
est: 26.75 (-53.6%)
36.67
36.67 – 36.67
+37.1% YoY
51.66
51.66 – 51.66
+40.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-26 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-25 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-22 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-21 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-20 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-19 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-18 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-08 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-07 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-06 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-05 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-05-04 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-30 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-29 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-28 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-27 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-24 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-23 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-22 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-21 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-20 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-17 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-16 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-15 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-14 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-13 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5
2026-04-10 B- 3/5 1/5 2/5 4/5 1/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-442.98B
OE per share TTM
-70.61
Owner's Yield
-26.59%
Maintenance CapEx ratio
138.88%
Maint CapEx / Avg PPE
70.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
181.49M
Shares Outstanding
6.26B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Halim Rusli President Director male
Tjio Linawati Head of Internal Audit Unit female
Wang Sutrisno Director of Finance & Independent Director male
Wendy Chandra Company Secretary & Head of Investor Relations male
Widjaja Karli Director of Marketing & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits