호텔아이시시

비상장계속사업자

HOTEL ICC Co.,Ltd

이명신

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

호텔아이시시

Business Reg. No. 3148625054 · CEO 이명신

I.Investment Overview

Target호텔아이시시 (3148625054)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명호텔아이시시
영문명HOTEL ICC Co.,Ltd
대표자이명신
사업자등록번호3148625054
법인등록번호1601110300262
설립일2011.05.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW134.62021194.32022228.52023246.52024262.72025
영업이익100M KRW27.3202154.3202275.9202387.6202492.22025
순이익100M KRW7.3202128.7202242.9202352.4202460.92025
Item20252024202320222021
자산총계1,082.9억원1,040.7억원989.7억원840.7억원823.3억원
부채총계543.5억원562.2억원548.6억원573억원579.3억원
자본총계539.4억원478.5억원441.1억원267.7억원244억원
매출액262.7억원246.5억원228.5억원194.3억원134.6억원
영업이익92.2억원87.6억원75.9억원54.3억원27.3억원
순이익60.9억원52.4억원42.9억원28.7억원7.3억원

VI.Financial Ratios

FY2025 basis

35.11%

영업이익률

23.19%

순이익률

5.63%

ROA

11.29%

ROE

100.77%

부채비율

49.81%

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.

호텔아이시시 투심보고서 | Alpha Lenz