아이앤에스

비상장계속사업자

I&S.CO.,LTD

차태환

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

아이앤에스

Business Reg. No. 3018169478 · CEO 차태환

I.Investment Overview

Target아이앤에스 (3018169478)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이앤에스
영문명I&S.CO.,LTD
대표자차태환
사업자등록번호3018169478
법인등록번호1501110073796
설립일2003.05.19
종업원수93명

V.Workforce

93

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW404.420213092022327.32023311.32024317.22025
영업이익100M KRW-19.82021-36.220222020237.42024142025
순이익100M KRW-19.72021-28.9202211.220230.920248.52025
Item20252024202320222021
자산총계368.6억원362.2억원383.8억원414억원497.7억원
부채총계222.4억원224.5억원247억원288.4억원336.4억원
자본총계146.2억원137.7억원136.9억원125.6억원161.3억원
매출액317.2억원311.3억원327.3억원309억원404.4억원
영업이익14억원7.4억원20억원-36.2억원-19.8억원
순이익8.5억원8,901만원11.2억원-28.9억원-19.7억원

VII.Financial Ratios

FY2025 basis

4.42%

영업이익률

2.67%

순이익률

2.3%

ROA

5.8%

ROE

152.08%

부채비율

39.67%

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.

아이앤에스 투심보고서 | Alpha Lenz