아이종합건설

비상장계속사업자

ISLAND CONSTRUCTION

김수복

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

아이종합건설

Business Reg. No. 4678701746 · CEO 김수복

I.Investment Overview

Target아이종합건설 (4678701746)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이종합건설
영문명ISLAND CONSTRUCTION
대표자김수복
사업자등록번호4678701746
법인등록번호2001110595939
설립일2020.04.17
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW458.92021799.120223212023130.720248.12025
영업이익100M KRW35.6202160.4202221.7202314.42024-4.22025
순이익100M KRW29.2202154.7202224.82023142024-4.32025
Item20252024202320222021
자산총계167.2억원145.6억원261.6억원216.5억원118.9억원
부채총계43.3억원17.4억원147.3억원126.2억원83.3억원
자본총계124억원128.2억원114.2억원90.3억원35.6억원
매출액8.1억원130.7억원321억원799.1억원458.9억원
영업이익-4.2억원14.4억원21.7억원60.4억원35.6억원
순이익-4.3억원14억원24.8억원54.7억원29.2억원

VII.Financial Ratios

FY2025 basis

-52.5%

영업이익률

-52.95%

순이익률

-2.56%

ROA

-3.46%

ROE

34.89%

부채비율

74.14%

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.

아이종합건설 투심보고서 | Alpha Lenz