국제에스티

비상장계속사업자

KUKJE ST CO., LTD.

이경배

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

국제에스티

Business Reg. No. 3088113960 · CEO 이경배

I.Investment Overview

Target국제에스티 (3088113960)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명국제에스티
영문명KUKJE ST CO., LTD.
대표자이경배
사업자등록번호3088113960
법인등록번호1613110009918
설립일2000.07.01
종업원수30명

V.Workforce

30

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW154.920211262022171.720231552024158.52025
영업이익100M KRW-7.62021-21.520223.720236.12024-17.22025
순이익100M KRW-5.12021-18.820221.820230.12024-19.32025
Item20252024202320222021
자산총계197억원211.6억원204.6억원212.4억원211.6억원
부채총계170.1억원165.5억원158.6억원168.1억원151.2억원
자본총계26.8억원46.1억원46억원44.2억원60.4억원
매출액158.5억원155억원171.7억원126억원154.9억원
영업이익-17.2억원6.1억원3.7억원-21.5억원-7.6억원
순이익-19.3억원1,084만원1.8억원-18.8억원-5.1억원

VII.Financial Ratios

FY2025 basis

-10.84%

영업이익률

-12.21%

순이익률

-9.82%

ROA

-72.13%

ROE

634.42%

부채비율

13.62%

자기자본비율

VIII.R&D Activity

Fields 재료 > 금속재료

Keywords 안전, 처짐, 진동저감

YearProjectsPapersPatents
2016002
2015002
2014100

IX.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.

국제에스티 투심보고서 | Alpha Lenz