일신해운

비상장계속사업자

lL SHIN Marine Transport Co., Ltd.

문충도

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

일신해운

Business Reg. No. 5068103237 · CEO 문충도

I.Investment Overview

Target일신해운 (5068103237)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일신해운
영문명lL SHIN Marine Transport Co., Ltd.
대표자문충도
사업자등록번호5068103237
법인등록번호1746110004090
설립일1984.01.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW251.42021293.62022337.82023330.82024301.12025
영업이익100M KRW18202136.3202239.320232220248.32025
순이익100M KRW27.9202144.9202245.8202353.4202412025
Item20252024202320222021
자산총계765.3억원758.1억원722.4억원619억원527.9억원
부채총계387.6억원379.4억원393.6억원337.2억원290.4억원
자본총계377.6억원378.7억원328.8억원281.8억원237.5억원
매출액301.1억원330.8억원337.8억원293.6억원251.4억원
영업이익8.3억원22억원39.3억원36.3억원18억원
순이익9,517만원53.4억원45.8억원44.9억원27.9억원

VI.Financial Ratios

FY2025 basis

2.74%

영업이익률

0.32%

순이익률

0.12%

ROA

0.25%

ROE

102.64%

부채비율

49.35%

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.

일신해운 투심보고서 | Alpha Lenz