코이스

비상장계속사업자

KOIS

허찬

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

코이스

Business Reg. No. 2298137198 · CEO 허찬

I.Investment Overview

Target코이스 (2298137198)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코이스
영문명KOIS
대표자허찬
사업자등록번호2298137198
법인등록번호1101111680217
설립일1999.04.13
종업원수33명

V.Workforce

33

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW175.22021229.12022179.62023165.92024166.52025
영업이익100M KRW3.920215.320221.12023-20.120249.92025
순이익100M KRW3.120210.82022-32.8202417.12025
Item20252024202320222021
자산총계295.2억원250.4억원268.5억원271.2억원163.3억원
부채총계194.5억원181.2억원166.6억원163.7억원138.6억원
자본총계100.6억원69.2억원101.9억원107.4억원24.6억원
매출액166.5억원165.9억원179.6억원229.1억원175.2억원
영업이익9.9억원-20.1억원1.1억원5.3억원3.9억원
순이익17.1억원-32.8억원8,401만원3.1억원

VII.Financial Ratios

FY2025 basis

5.95%

영업이익률

10.28%

순이익률

5.8%

ROA

17.01%

ROE

193.28%

부채비율

34.1%

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.

코이스 투심보고서 | Alpha Lenz