은일종합건설

비상장계속사업자

EUNIL TOTAL CONSTRUCTION CO.,LTD.

김은수

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

은일종합건설

Business Reg. No. 1198138959 · CEO 김은수

I.Investment Overview

Target은일종합건설 (1198138959)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명은일종합건설
영문명EUNIL TOTAL CONSTRUCTION CO.,LTD.
대표자김은수
사업자등록번호1198138959
법인등록번호1101111987051
설립일2000.06.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW531.32020768.120211,341.420221,191.92023409.22024
영업이익100M KRW25.8202059.82021-56.1202235.22023-82024
순이익100M KRW22.6202050.52021-140.820224.32023-59.82024
Item20242023202220212020
자산총계72.5억원219억원274.3억원265.4억원197.2억원
부채총계87.1억원173.9억원233.4억원83.8억원66.1억원
자본총계-14.6억원45.2억원40.8억원181.6억원131.1억원
매출액409.2억원1,191.9억원1,341.4억원768.1억원531.3억원
영업이익-8억원35.2억원-56.1억원59.8억원25.8억원
순이익-59.8억원4.3억원-140.8억원50.5억원22.6억원

VI.Financial Ratios

FY2024 basis

-1.96%

영업이익률

-14.6%

순이익률

-82.38%

ROA

ROE

부채비율

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.

은일종합건설 투심보고서 | Alpha Lenz