인트라통상

비상장계속사업자

Intra

배용수

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

인트라통상

Business Reg. No. 6028111374 · CEO 배용수

I.Investment Overview

Target인트라통상 (6028111374)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인트라통상
영문명Intra
대표자배용수
사업자등록번호6028111374
법인등록번호1801110203719
설립일1996.04.23
종업원수23명

V.Workforce

23

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW195.82021252.72022247.72023255.42024244.52025
영업이익100M KRW11.4202119.620228.5202317.2202410.22025
순이익100M KRW2.620216.62022-1.52023-1.720245.92025
Item20252024202320222021
자산총계233.3억원144.8억원177.3억원174.9억원157.3억원
부채총계119.1억원122.6억원132.7억원132.1억원118.4억원
자본총계114.3억원22.1억원44.7억원42.8억원38.9억원
매출액244.5억원255.4억원247.7억원252.7억원195.8억원
영업이익10.2억원17.2억원8.5억원19.6억원11.4억원
순이익5.9억원-1.7억원-1.5억원6.6억원2.6억원

VII.Financial Ratios

FY2025 basis

4.18%

영업이익률

2.4%

순이익률

2.52%

ROA

5.15%

ROE

104.2%

부채비율

48.97%

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.

인트라통상 투심보고서 | Alpha Lenz