일신테크

비상장계속사업자

IL SHIN TECH CO., LTD.

심규훈

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

일신테크

Business Reg. No. 6108143770 · CEO 심규훈

I.Investment Overview

Target일신테크 (6108143770)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신테크
영문명IL SHIN TECH CO., LTD.
대표자심규훈
사업자등록번호6108143770
법인등록번호2301110067479
설립일2000.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW410.82021291.22022408.42023466.42024655.32025
영업이익100M KRW32.8202110.8202214.9202326.1202431.92025
순이익100M KRW32.1202113202219.2202323.2202435.72025
Item20252024202320222021
자산총계657.7억원566.1억원529.9억원431.1억원400.2억원
부채총계297억원241.2억원228.1억원148.4억원130.6억원
자본총계360.7억원325억원301.8억원282.7억원269.6억원
매출액655.3억원466.4억원408.4억원291.2억원410.8억원
영업이익31.9억원26.1억원14.9억원10.8억원32.8억원
순이익35.7억원23.2억원19.2억원13억원32.1억원

VI.Financial Ratios

FY2025 basis

4.87%

영업이익률

5.45%

순이익률

5.43%

ROA

9.9%

ROE

82.34%

부채비율

54.84%

자기자본비율

VII.R&D Activity

YearProjectsPapersPatents
2011001
2010100

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.

일신테크 투심보고서 | Alpha Lenz