내일금속

비상장계속사업자

NI METAL Co., Ltd.

이현성

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

내일금속

Business Reg. No. 1408145508 · CEO 이현성

I.Investment Overview

Target내일금속 (1408145508)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명내일금속
영문명NI METAL Co., Ltd.
대표자이현성
사업자등록번호1408145508
법인등록번호1355110214325
설립일2010.07.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW147.8202187.62022100.52023179.22024
영업이익100M KRW9.420213.520224.2202312.82024
순이익100M KRW5.820212.920222.320238.52024
Item2024202320222021
자산총계111.8억원150.6억원122억원121.6억원
부채총계49.6억원96.9억원70.6억원73.1억원
자본총계62.2억원53.7억원51.4억원48.4억원
매출액179.2억원100.5억원87.6억원147.8억원
영업이익12.8억원4.2억원3.5억원9.4억원
순이익8.5억원2.3억원2.9억원5.8억원

VI.Financial Ratios

FY2024 basis

7.16%

영업이익률

4.75%

순이익률

7.62%

ROA

13.69%

ROE

79.68%

부채비율

55.65%

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.

내일금속 투심보고서 | Alpha Lenz