PT Integra Indocabinet Tbk (WOOD.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 1.75%; 2025 (actual)
ROA: 0.98%; 2025 (actual)
Gross Margin: 20.33%; 2025 (actual)
Net Margin: 2.95%; 2025 (actual)
Total Assets: IDR 8,002,654.56M; 2025 (actual)
Net Income: IDR 77,680.04M; 2025 (actual)
Valuation: IDR 2,367,775.71M; 2026 (forecast)
Stock Price: IDR 378; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	1.75%	1.22%	1.44%	2.54%	3.87%	4.79%	4.78%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	0.98%	0.68%	0.8%	1.31%	1.76%	1.99%	1.94%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Integra Indocabinet Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	20.33%	19.99%	19.99%	19.99%	19.99%	19.99%	19.99%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	2.95%	2.02%	2.32%	3.39%	4.43%	5%	5.02%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 8,002,654.56M	IDR 8,150,172.36M	IDR 8,270,894.52M	IDR 9,768,615.28M	IDR 11,415,032.97M	IDR 12,796,078.76M	IDR 13,223,492.41M
Sector average	-	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M	IDR 4,685,399.93M

Net Income	IDR 77,680.04M	IDR 54,999.5M	IDR 65,820.79M	IDR 118,253.46M	IDR 186,437M	IDR 241,176.54M	IDR 252,000.23M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 2,367,775.71M	IDR 2,511,348.66M	IDR 2,638,359.83M	IDR 2,739,874.64M	IDR 2,827,903.86M	IDR 2,936,335.5M
Sector average	-	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M	IDR 2,792,712.29M

Stock Price	-	IDR 378	IDR 400.92	IDR 421.2	IDR 437.4	IDR 451.46	IDR 468.77
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82