인수약품

비상장계속사업자

insupharm

백운택

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

인수약품

Business Reg. No. 2148800780 · CEO 백운택

I.Investment Overview

Target인수약품 (2148800780)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인수약품
영문명insupharm
대표자백운택
사업자등록번호2148800780
법인등록번호1101113582502
설립일2006.12.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW185.82021136.320221012023134.12024169.22025
영업이익100M KRW-0.220210.220220.120230.520241.12025
순이익100M KRW0.320210.320220.520230.620240.82025
Item20252024202320222021
자산총계120.7억원120억원125억원114.7억원142.3억원
부채총계100.9억원101.1억원106.7억원96.2억원124.1억원
자본총계19.8억원19억원18.4억원18.4억원18.2억원
매출액169.2억원134.1억원101억원136.3억원185.8억원
영업이익1.1억원5,463만원1,233만원2,178만원-1,933만원
순이익8,311만원5,955만원4,531만원2,563만원3,497만원

VI.Financial Ratios

FY2025 basis

0.65%

영업이익률

0.49%

순이익률

0.69%

ROA

4.19%

ROE

509.31%

부채비율

16.41%

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.

인수약품 투심보고서 | Alpha Lenz