철은인터내셔날

비상장계속사업자

cheoleun international

이은자

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

철은인터내셔날

Business Reg. No. 1228170334 · CEO 이은자

I.Investment Overview

Target철은인터내셔날 (1228170334)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명철은인터내셔날
영문명cheoleun international
대표자이은자
사업자등록번호1228170334
법인등록번호1246110272267
설립일2002.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW145.32021182.12022228.12023274.72024271.32025
영업이익100M KRW2.720218.2202212.7202326.4202492025
순이익100M KRW0.420216.520229.1202321.320245.22025
Item20252024202320222021
자산총계267.2억원261.7억원238억원233.7억원221.4억원
부채총계137.1억원136.3억원133.1억원137.3억원131억원
자본총계130.1억원125.5억원104.8억원96.4억원90.4억원
매출액271.3억원274.7억원228.1억원182.1억원145.3억원
영업이익9억원26.4억원12.7억원8.2억원2.7억원
순이익5.2억원21.3억원9.1억원6.5억원3,961만원

VI.Financial Ratios

FY2025 basis

3.3%

영업이익률

1.93%

순이익률

1.96%

ROA

4.02%

ROE

105.37%

부채비율

48.69%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

철은인터내셔날 투심보고서 | Alpha Lenz