일신국제무역

비상장계속사업자

IL SHIN WORLD CORPORATION

형윤준

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

일신국제무역

Business Reg. No. 1298132006 · CEO 형윤준

I.Investment Overview

Target일신국제무역 (1298132006)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신국제무역
영문명IL SHIN WORLD CORPORATION
대표자형윤준
사업자등록번호1298132006
법인등록번호1311110044112
설립일2000.01.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW663.420215822022434.42023494.92024541.72025
영업이익100M KRW59.5202144.9202234.3202329.520246.22025
순이익100M KRW46.5202128.3202229.720232520241.32025
Item20252024202320222021
자산총계458억원426.4억원391.5억원388.4억원318억원
부채총계177.6억원147.3억원137.4억원164억원121.9억원
자본총계280.4억원279.1억원254.1억원224.4억원196.1억원
매출액541.7억원494.9억원434.4억원582억원663.4억원
영업이익6.2억원29.5억원34.3억원44.9억원59.5억원
순이익1.3억원25억원29.7억원28.3억원46.5억원

VI.Financial Ratios

FY2025 basis

1.15%

영업이익률

0.23%

순이익률

0.27%

ROA

0.45%

ROE

63.36%

부채비율

61.21%

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.

일신국제무역 투심보고서 | Alpha Lenz