일신전기

비상장계속사업자

IL SHIN ELECTRIC Co.,Ltd

김종술

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

일신전기

Business Reg. No. 1308606371 · CEO 김종술

I.Investment Overview

Target일신전기 (1308606371)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신전기
영문명IL SHIN ELECTRIC Co.,Ltd
대표자김종술
사업자등록번호1308606371
법인등록번호1211110120625
설립일2004.05.28
종업원수59명

V.Workforce

59

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW211.72021199.82022176.82023179.52024191.42025
영업이익100M KRW0.42021-20.62022-7.62023-13.82024-6.42025
순이익100M KRW1.22021-182022-7.82023-13.82024-5.82025
Item20252024202320222021
자산총계147.9억원158.2억원173.5억원182.3억원203.6억원
부채총계40.2억원44.7억원46.2억원47.1억원50.5억원
자본총계107.7억원113.5억원127.3억원135.2억원153.2억원
매출액191.4억원179.5억원176.8억원199.8억원211.7억원
영업이익-6.4억원-13.8억원-7.6억원-20.6억원3,512만원
순이익-5.8억원-13.8억원-7.8억원-18억원1.2억원

VII.Financial Ratios

FY2025 basis

-3.35%

영업이익률

-3.04%

순이익률

-3.93%

ROA

-5.4%

ROE

37.3%

부채비율

72.84%

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.

일신전기 투심보고서 | Alpha Lenz