케이샤인코리아

비상장계속사업자

K-SHINE KOREA CO.,LTD

이한식

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

케이샤인코리아

Business Reg. No. 1248736130 · CEO 이한식

I.Investment Overview

Target케이샤인코리아 (1248736130)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이샤인코리아
영문명K-SHINE KOREA CO.,LTD
대표자이한식
사업자등록번호1248736130
법인등록번호1358110221910
설립일2012.11.01
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 KRW145202081.2202198.42023106.6202483.62025
영업이익100M KRW4.920208.420210.42023-1.9202412.42025
순이익100M KRW9.32020-4.12021-1.62023-29202420.12025
Item20252024202320212020
자산총계186.9억원185.8억원172.7억원102.4억원159.7억원
부채총계197.3억원216.3억원174.2억원98.5억원151.7억원
자본총계-10.5억원-30.5억원-1.5억원3.9억원7.9억원
매출액83.6억원106.6억원98.4억원81.2억원145억원
영업이익12.4억원-1.9억원4,147만원8.4억원4.9억원
순이익20.1억원-29억원-1.6억원-4.1억원9.3억원

VII.Financial Ratios

FY2025 basis

14.82%

영업이익률

24.02%

순이익률

10.75%

ROA

ROE

부채비율

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.

케이샤인코리아 투심보고서 | Alpha Lenz