일신비츠온

비상장계속사업자

ILSHIN CO.,LTD

진미애

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

일신비츠온

Business Reg. No. 1328152217 · CEO 진미애

I.Investment Overview

Target일신비츠온 (1328152217)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신비츠온
영문명ILSHIN CO.,LTD
대표자진미애
사업자등록번호1328152217
법인등록번호1152110047924
설립일2003.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3,739.720214,105.820224,467.220234,955.420245,437.52025
영업이익100M KRW168.82021124.5202282.62023123.6202481.82025
순이익100M KRW1322021109.6202252.7202381.9202450.52025
Item20252024202320222021
자산총계2,526.6억원2,232.2억원1,929.3억원1,739.6억원1,563.5억원
부채총계1,737.5억원1,473.5억원1,237.6억원1,085.5억원1,004.1억원
자본총계789.2억원758.6억원691.7억원654.1억원559.5억원
매출액5,437.5억원4,955.4억원4,467.2억원4,105.8억원3,739.7억원
영업이익81.8억원123.6억원82.6억원124.5억원168.8억원
순이익50.5억원81.9억원52.7억원109.6억원132억원

VI.Financial Ratios

FY2025 basis

1.5%

영업이익률

0.93%

순이익률

2%

ROA

6.4%

ROE

220.17%

부채비율

31.23%

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.

일신비츠온 투심보고서 | Alpha Lenz