이노스팩

비상장계속사업자

INNOSPEC CO., LTD.

최용훈

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

이노스팩

Business Reg. No. 1438104296 · CEO 최용훈

I.Investment Overview

Target이노스팩 (1438104296)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이노스팩
영문명INNOSPEC CO., LTD.
대표자최용훈
사업자등록번호1438104296
법인등록번호1348110250415
설립일2012.08.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW359.22021326.52022264.82023305.22024242.42025
영업이익100M KRW34.7202114.420229.4202315.9202415.82025
순이익100M KRW18.220213.720221.920234.9202410.22025
Item20252024202320222021
자산총계219.4억원244.8억원246.8억원233.2억원289.8억원
부채총계159.9억원187.6억원189.5억원170.7억원231.1억원
자본총계59.5억원57.2억원57.3억원62.4억원58.7억원
매출액242.4억원305.2억원264.8억원326.5억원359.2억원
영업이익15.8억원15.9억원9.4억원14.4억원34.7억원
순이익10.2억원4.9억원1.9억원3.7억원18.2억원

VI.Financial Ratios

FY2025 basis

6.54%

영업이익률

4.21%

순이익률

4.66%

ROA

17.18%

ROE

268.97%

부채비율

27.1%

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.

이노스팩 투심보고서 | Alpha Lenz