인터아이코리아

비상장계속사업자

INTER I KOREA CO.,LTD.

장민수

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

인터아이코리아

Business Reg. No. 1098160298 · CEO 장민수

I.Investment Overview

Target인터아이코리아 (1098160298)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인터아이코리아
영문명INTER I KOREA CO.,LTD.
대표자장민수
사업자등록번호1098160298
법인등록번호1101111810088
설립일1999.11.19
종업원수41명

V.Workforce

41

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW498.72021684.32022636.22023837.62024978.82025
영업이익100M KRW13202121.7202216202332.9202433.52025
순이익100M KRW9.7202116202211.9202322.9202426.32025
Item20252024202320222021
자산총계415.5억원344.5억원338.5억원312.3억원275.7억원
부채총계170.3억원121.7억원136억원119.2억원96억원
자본총계245.2억원222.9억원202.5억원193.2억원179.7억원
매출액978.8억원837.6억원636.2억원684.3억원498.7억원
영업이익33.5억원32.9억원16억원21.7억원13억원
순이익26.3억원22.9억원11.9억원16억원9.7억원

VII.Financial Ratios

FY2025 basis

3.42%

영업이익률

2.68%

순이익률

6.32%

ROA

10.72%

ROE

69.47%

부채비율

59.01%

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.

인터아이코리아 투심보고서 | Alpha Lenz