일진지앤에스

비상장계속사업자

iljin g&s

김일환

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

일진지앤에스

Business Reg. No. 1378150698 · CEO 김일환

I.Investment Overview

Target일진지앤에스 (1378150698)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일진지앤에스
영문명iljin g&s
대표자김일환
사업자등록번호1378150698
법인등록번호1244110058281
설립일2003.01.06
종업원수12명

V.Workforce

12

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW115.12021127.52022141.42023151.92024113.52025
영업이익100M KRW4.820217.8202211.220238.520248.62025
순이익100M KRW320213.420222.920236.2202412025
Item20252024202320222021
자산총계249.6억원240.2억원247.4억원215.9억원148억원
부채총계173.4억원165억원186.5억원157.8억원115.7억원
자본총계76.2억원75.2억원60.9억원58억원32.4억원
매출액113.5억원151.9억원141.4억원127.5억원115.1억원
영업이익8.6억원8.5억원11.2억원7.8억원4.8억원
순이익9,622만원6.2억원2.9억원3.4억원3억원

VII.Financial Ratios

FY2025 basis

7.6%

영업이익률

0.85%

순이익률

0.39%

ROA

1.26%

ROE

227.71%

부채비율

30.51%

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.

일진지앤에스 투심보고서 | Alpha Lenz