OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
WOOD$302.0057

Integra Indocabinet Tbk PT

Home FurnishingsVerified

The company's capital structure is characterized by a debt-to-equity ratio of 0.66, indicating a moderate reliance on debt financing. Its liquidity position is assessed as medium, with a current ratio of 1.85, suggesting the company has sufficient short-term assets to cover its short-term liabilities. However, the company's operating cash flow is negative at -84,211,978,080 IDR, which contrasts with a positive free cash flow of 116,799,763,520 IDR, indicating that capital expenditures are being offset by operational efficiency. Profitability metrics show a return on equity of 1.74% and a return on assets of 0.97%, which are below the typical thresholds for high-performing firms in the home furnishings industry. The gross profit margin is 20.33%, and the operating margin is 10.97%, both of which are in line with the industry's median performance. The company's net income of 77,680,039,240 IDR reflects a healthy bottom-line result despite the negative operating cash flow. The company's revenue is primarily concentrated in Indonesia, with no significant international exposure disclosed. The business is divided into two main segments: forest concession and manufacturing of wooden furniture. The forest concession segment is managed through PT Narkata Rimba and PT Belayan River Timber, which operate in the Kutai Timur, Kutai Barat, and Kutai Kartanegara regions of East Kalimantan. The manufacturing segment is spread across several subsidiaries, including PT Intertrend Utama and PT Interkraft, which produce furniture and building components for various clients. The company's growth trajectory is expected to be positive, with a revenue outlook that suggests an increase in the current fiscal year. The capital expenditure of -37,312,737,450 IDR indicates ongoing investment in the business, which is likely to support future growth. The company's market price of 302 IDR and a market cap of 1,891,714,983,800 IDR reflect investor confidence in its operations and future prospects. Risk factors include the company's negative net cash position after subtracting total debt, which could affect its ability to meet short-term obligations. The dilution risk is assessed as low, with no significant dilution potential identified. The company's liquidity risk is moderate, and its credit risk is not explicitly stated but inferred from its debt levels and cash flow dynamics. Recent events include the company's continued operations in the wood-based manufacturing sector, with no significant changes in its business model or strategic direction. The company's recent financial performance and operational activities suggest a stable and growing business, supported by its diversified product offerings and established market presence.

30-day price · WOOD-4.00 (-1.3%)
Low$286.00High$328.00Close$298.00As of12 May, 00:00 UTC
Profile
CompanyIntegra Indocabinet Tbk PT
TickerWOOD.JK
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryHome Furnishings
AI analysis

Business. PT Integra Indocabinet Tbk is an Indonesia-based integrated wood-based manufacturing company that produces knockdown and fully assembled furniture as well as building components for hotels, real estate developers, and government projects.

Classification. The company is classified under the Consumer Cyclicals economic sector, Cyclical Consumer Products business sector, and Home Furnishings industry with a confidence level of 0.92.

The company's capital structure is characterized by a debt-to-equity ratio of 0.66, indicating a moderate reliance on debt financing. Its liquidity position is assessed as medium, with a current ratio of 1.85, suggesting the company has sufficient short-term assets to cover its short-term liabilities. However, the company's operating cash flow is negative at -84,211,978,080 IDR, which contrasts with a positive free cash flow of 116,799,763,520 IDR, indicating that capital expenditures are being offset by operational efficiency. Profitability metrics show a return on equity of 1.74% and a return on assets of 0.97%, which are below the typical thresholds for high-performing firms in the home furnishings industry. The gross profit margin is 20.33%, and the operating margin is 10.97%, both of which are in line with the industry's median performance. The company's net income of 77,680,039,240 IDR reflects a healthy bottom-line result despite the negative operating cash flow. The company's revenue is primarily concentrated in Indonesia, with no significant international exposure disclosed. The business is divided into two main segments: forest concession and manufacturing of wooden furniture. The forest concession segment is managed through PT Narkata Rimba and PT Belayan River Timber, which operate in the Kutai Timur, Kutai Barat, and Kutai Kartanegara regions of East Kalimantan. The manufacturing segment is spread across several subsidiaries, including PT Intertrend Utama and PT Interkraft, which produce furniture and building components for various clients. The company's growth trajectory is expected to be positive, with a revenue outlook that suggests an increase in the current fiscal year. The capital expenditure of -37,312,737,450 IDR indicates ongoing investment in the business, which is likely to support future growth. The company's market price of 302 IDR and a market cap of 1,891,714,983,800 IDR reflect investor confidence in its operations and future prospects. Risk factors include the company's negative net cash position after subtracting total debt, which could affect its ability to meet short-term obligations. The dilution risk is assessed as low, with no significant dilution potential identified. The company's liquidity risk is moderate, and its credit risk is not explicitly stated but inferred from its debt levels and cash flow dynamics. Recent events include the company's continued operations in the wood-based manufacturing sector, with no significant changes in its business model or strategic direction. The company's recent financial performance and operational activities suggest a stable and growing business, supported by its diversified product offerings and established market presence.
Key takeaways
  • The company has a moderate debt-to-equity ratio and a current ratio that suggests adequate liquidity.
  • Profitability metrics are in line with industry medians, with a healthy net income despite negative operating cash flow.
  • Revenue is concentrated in Indonesia, with no significant international exposure.
  • The company is expected to grow in the current fiscal year, supported by ongoing capital expenditures.
  • The company's liquidity risk is moderate, and its dilution risk is low.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyIDR
Revenue$2.63T
Gross profit$534.66B
Operating income$288.57B
Net income$77.68B
R&D
SG&A
D&A
SBC
Operating cash flow-$84.21B
CapEx-$37.31B
Free cash flow$116.80B
Total assets$8.00T
Total liabilities$3.53T
Total equity$4.47T
Cash & equivalents$26.40B
Long-term debt$2.94T
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$302.00
Market cap$1.89T
Enterprise value$4.80T
P/E24.4
Reported non-GAAP P/E
EV/Revenue1.8
EV/Op income16.6
EV/OCF
P/B0.4
P/Tangible book0.4
Tangible book$4.47T
Net cash-$2.91T
Current ratio1.9
Debt/Equity0.7
ROA1.0%
ROE1.7%
Cash conversion-1.1%
CapEx/Revenue-1.4%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Home Furnishings · cohort 2 companies
MetricWOODActivity
Op margin11.0%7.3% medp25 5.9% · p75 8.7%top quartile
Net margin3.0%4.3% medp25 3.9% · p75 4.7%bottom quartile
Gross margin20.3%33.2% medp25 28.5% · p75 37.9%bottom quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-1.4%3.2% medp25 2.7% · p75 3.6%bottom quartile
Debt / equity66.0%84.0% medp25 52.4% · p75 115.6%below median
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 12:23 UTC#6baa8ae6
Market quoteclose IDR 302.00 · shares 6.26B diluted
no public URL
2026-05-10 12:24 UTC#b07d9b76
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 12:26 UTCJob: 9c6d44ec