일신하이텍

비상장계속사업자

ILSHINHITECH CO.,LCD

최인수

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

일신하이텍

Business Reg. No. 5138131390 · CEO 최인수

I.Investment Overview

Target일신하이텍 (5138131390)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신하이텍
영문명ILSHINHITECH CO.,LCD
대표자최인수
사업자등록번호5138131390
법인등록번호1752110016977
설립일2003.10.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW438.22021764.82022381.82023140.92024134.72025
영업이익100M KRW57.6202172.2202230.820236.320245.32025
순이익100M KRW52.1202165202237.3202318.1202412.92025
Item20252024202320222021
자산총계476.4억원492.8억원565.5억원530.6억원448.3억원
부채총계142.6억원151.9억원242.7억원245.1억원179.8억원
자본총계333.8억원340.9억원322.8억원285.5억원268.5억원
매출액134.7억원140.9억원381.8억원764.8억원438.2억원
영업이익5.3억원6.3억원30.8억원72.2억원57.6억원
순이익12.9억원18.1억원37.3억원65억원52.1억원

VI.Financial Ratios

FY2025 basis

3.97%

영업이익률

9.59%

순이익률

2.71%

ROA

3.87%

ROE

42.71%

부채비율

70.07%

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.

일신하이텍 투심보고서 | Alpha Lenz