Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Indonesia
  4. INDONESIA STOCK EXCHANGE
  5. PT Integra Indocabinet Tbk
  6. Financials
    WOOD   ID1000139504

PT INTEGRA INDOCABINET TBK

(WOOD)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2020 2021 2022 2023
Capitalization1 3 878 3443 531 5004 771 875--
Entreprise Value (EV)2 5 4483 5327 0976 8976 757
P/E ratio 16,1x11,3x10,9x8,64x7,26x
Yield --0,33%0,47%0,57%
Capitalization / Revenue 1,85x-1,18x1,06x0,98x
EV / Revenue 2,59x-1,75x1,54x1,39x
EV / EBITDA 9,71x-8,12x7,10x6,32x
Price to Book 1,42x-1,36x1,17x1,00x
Nbr of stocks (in thousands) 6 306 2506 306 2506 362 500--
Reference price (IDR) 615560750750750
Announcement Date 03/29/201903/18/2021---
1 IDR in Million
2 IDR in Billions
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2020 2021 2022 2023
Net sales1 2 101-4 0444 4874 868
EBITDA1 561-8759721 069
Operating profit (EBIT)1 473-790868960
Operating Margin 22,5%-19,5%19,3%19,7%
Pre-Tax Profit (EBT)1 325-572718855
Net income1 239314436547652
Net margin 11,4%-10,8%12,2%13,4%
EPS2 38,249,869,186,8103
Dividend per Share2 --2,503,504,30
Announcement Date 03/29/201903/18/2021---
1 IDR in Billions
2 IDR
Balance Sheet Analysis
Fiscal Period: December 2018 2020 2021 2022 2023
Net Debt1 1 569-2 3252 1251 985
Net Cash position1 -----
Leverage (Debt / EBITDA) 2,80x-2,66x2,19x1,86x
Free Cash Flow -556 999--360 800449 000
ROE (Net Profit / Equities) 11,1%-12,5%13,2%13,6%
Shareholders' equity1 2 165-3 5024 1444 812
ROA (Net Profit / Asset) 5,68%-6,05%6,75%7,30%
Assets1 4 216-7 2078 1048 932
Book Value Per Share2 434-550641748
Cash Flow per Share -73,7----
Capex1 169-155152142
Capex / Sales 8,03%-3,83%3,39%2,91%
Announcement Date 03/29/201903/18/2021---
1 IDR in Billions
2 IDR
Key data
Capitalization (IDR) 4 771 875 000 000
Capitalization (USD) 330 599 626
Net sales (IDR) 2 968 618 441 357
Net sales (USD) 207 803 291
Number of employees 2 251
Sales / Employee (IDR) 1 318 799 841
Sales / Employee (USD) 92 316
Free-Float 28,8%
Free-Float capitalization (IDR) 1 372 113 060 000
Free-Float capitalization (USD) 95 061 179
Avg. Exchange 20 sessions (IDR) 10 744 995 000
Avg. Exchange 20 sessions (USD) 752 150
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA