이노알에스

비상장계속사업자

INNORS Co.,Ltd.

강경원

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

이노알에스

Business Reg. No. 2148718186 · CEO 강경원

I.Investment Overview

Target이노알에스 (2148718186)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이노알에스
영문명INNORS Co.,Ltd.
대표자강경원
사업자등록번호2148718186
법인등록번호1101112598237
설립일2002.08.30
종업원수38명

V.Workforce

38

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW103.12021170.72022122.72023132.52024151.42025
영업이익100M KRW2.520212.120224.520239.4202420.62025
순이익100M KRW2.520211.52022-6.8202310.4202423.42025
Item20252024202320222021
자산총계136.5억원115.1억원113.9억원134.7억원111.4억원
부채총계73.6억원75.6억원84.8억원98.8억원77억원
자본총계62.9억원39.5억원29.1억원35.9억원34.4억원
매출액151.4억원132.5억원122.7억원170.7억원103.1억원
영업이익20.6억원9.4억원4.5억원2.1억원2.5억원
순이익23.4억원10.4억원-6.8억원1.5억원2.5억원

VII.Financial Ratios

FY2025 basis

13.6%

영업이익률

15.47%

순이익률

17.15%

ROA

37.23%

ROE

117.05%

부채비율

46.07%

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.

이노알에스 투심보고서 | Alpha Lenz