이에스아이

비상장계속사업자

Environmental & Social Influence

황근순,정명숙

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

이에스아이

Business Reg. No. 1358103388 · CEO 황근순,정명숙

I.Investment Overview

Target이에스아이 (1358103388)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이에스아이
영문명Environmental & Social Influence
대표자황근순,정명숙
사업자등록번호1358103388
법인등록번호1301110014819
설립일1990.04.18
종업원수9명

V.Workforce

9

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,00220211,108.42022988.220231,316.320241,017.42025
영업이익100M KRW22202118.4202217.8202331.620245.82025
순이익100M KRW21.2202114.1202218.3202335.9202418.82025
Item20252024202320222021
자산총계719.5억원571.2억원482.3억원500.5억원501.2억원
부채총계421.2억원303.5억원246.7억원283.2억원298억원
자본총계298.3억원267.6억원235.6억원217.3억원203.2억원
매출액1,017.4억원1,316.3억원988.2억원1,108.4억원1,002억원
영업이익5.8억원31.6억원17.8억원18.4억원22억원
순이익18.8억원35.9억원18.3억원14.1억원21.2억원

VII.Financial Ratios

FY2025 basis

0.57%

영업이익률

1.85%

순이익률

2.61%

ROA

6.3%

ROE

141.18%

부채비율

41.46%

자기자본비율

VIII.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.

이에스아이 투심보고서 | Alpha Lenz