나인텍

비상장계속사업자

Nain Tech Co.,LTD.

윤화균,이주흥

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

나인텍

Business Reg. No. 1298136166 · CEO 윤화균,이주흥

I.Investment Overview

Target나인텍 (1298136166)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명나인텍
영문명Nain Tech Co.,LTD.
대표자윤화균,이주흥
사업자등록번호1298136166
법인등록번호1311110051513
설립일2000.07.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1442021146.92022118.62023193.52024206.92025
영업이익100M KRW3.220214.32022-0.2202311.420248.92025
순이익100M KRW3.120214.120220.4202311.2202418.92025
Item20252024202320222021
자산총계135.1억원154억원134.1억원143억원148.3억원
부채총계86.2억원88.4억원77.2억원80.5억원84억원
자본총계48.9억원65.6억원57억원62.5억원64.3억원
매출액206.9억원193.5억원118.6억원146.9억원144억원
영업이익8.9억원11.4억원-2,129만원4.3억원3.2억원
순이익18.9억원11.2억원4,406만원4.1억원3.1억원

VI.Financial Ratios

FY2025 basis

4.28%

영업이익률

9.13%

순이익률

13.98%

ROA

38.63%

ROE

176.36%

부채비율

36.18%

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.

나인텍 투심보고서 | Alpha Lenz