은산티아이

비상장계속사업자

eun san ti

정진배

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

은산티아이

Business Reg. No. 2158603694 · CEO 정진배

I.Investment Overview

Target은산티아이 (2158603694)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명은산티아이
영문명eun san ti
대표자정진배
사업자등록번호2158603694
법인등록번호1101112162280
설립일2001.02.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW224.72021255.22022255.52023226.72024199.12025
영업이익100M KRW3.820215.820228.920238.220248.22025
순이익100M KRW3.220214.9202218.420238.420247.82025
Item20252024202320222021
자산총계242.7억원257.5억원266.6억원244.1억원236.5억원
부채총계12.8억원15.3억원22.9억원18.8억원16.2억원
자본총계229.9억원242.1억원243.7억원225.3억원220.4억원
매출액199.1억원226.7억원255.5억원255.2억원224.7억원
영업이익8.2억원8.2억원8.9억원5.8억원3.8억원
순이익7.8억원8.4억원18.4억원4.9억원3.2억원

VI.Financial Ratios

FY2025 basis

4.13%

영업이익률

3.91%

순이익률

3.21%

ROA

3.39%

ROE

5.56%

부채비율

94.73%

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.

은산티아이 투심보고서 | Alpha Lenz