국일텍스타일

비상장계속사업자

KOOKILTEXTILE CO.,LTD

이태완

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

국일텍스타일

Business Reg. No. 1328618102 · CEO 이태완

I.Investment Overview

Target국일텍스타일 (1328618102)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명국일텍스타일
영문명KOOKILTEXTILE CO.,LTD
대표자이태완
사업자등록번호1328618102
법인등록번호2841110117642
설립일2013.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW130.72021181.42022126.92023131.42024130.62025
영업이익100M KRW29.8202129.6202231.3202338.5202440.92025
순이익100M KRW25.7202130.2202218.6202335.8202438.22025
Item20252024202320222021
자산총계205.3억원184.3억원147.6억원157억원145.3억원
부채총계14.3억원15.7억원9.8억원34.8억원51.8억원
자본총계191억원168.6억원137.8억원122.2억원93.5억원
매출액130.6억원131.4억원126.9억원181.4억원130.7억원
영업이익40.9억원38.5억원31.3억원29.6억원29.8억원
순이익38.2억원35.8억원18.6억원30.2억원25.7억원

VI.Financial Ratios

FY2025 basis

31.32%

영업이익률

29.24%

순이익률

18.6%

ROA

19.99%

ROE

7.48%

부채비율

93.04%

자기자본비율

VII.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.

국일텍스타일 투심보고서 | Alpha Lenz