일루미나코리아

비상장계속사업자

illumina Korea Limited.

탄카링마비스

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

일루미나코리아

Business Reg. No. 1058787282 · CEO 탄카링마비스

I.Investment Overview

Target일루미나코리아 (1058787282)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일루미나코리아
영문명illumina Korea Limited.
대표자탄카링마비스
사업자등록번호1058787282
법인등록번호1101140130001
설립일2013.06.01
종업원수61명

V.Workforce

61

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW811.820211,059.92022948.92023868.420241,049.72025
영업이익100M KRW31202143.2202238202362202450.82025
순이익100M KRW52.6202144.7202228.6202329202449.22025
Item20252024202320222021
자산총계591.2억원493.6억원457.7억원679.2억원395.3억원
부채총계382.6억원334.3억원327.3억원577.5억원338.2억원
자본총계208.6억원159.3억원130.4억원101.7억원57.1억원
매출액1,049.7억원868.4억원948.9억원1,059.9억원811.8억원
영업이익50.8억원62억원38억원43.2억원31억원
순이익49.2억원29억원28.6억원44.7억원52.6억원

VII.Financial Ratios

FY2025 basis

4.84%

영업이익률

4.69%

순이익률

8.33%

ROA

23.61%

ROE

183.46%

부채비율

35.28%

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.

일루미나코리아 투심보고서 | Alpha Lenz