닛샤코리아

비상장계속사업자

NISSHA KOREA, INC.

이소 히사시

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

닛샤코리아

Business Reg. No. 1198123252 · CEO 이소 히사시

I.Investment Overview

Target닛샤코리아 (1198123252)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명닛샤코리아
영문명NISSHA KOREA, INC.
대표자이소 히사시
사업자등록번호1198123252
법인등록번호1101111346588
설립일1996.11.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW56.12017387.62022302.92023167.62024162.32025
영업이익100M KRW4.4201725.9202223.9202315.32024162025
순이익100M KRW3.9201729.7202219.9202317.7202412.62025
Item20252024202320222017
자산총계176.6억원168억원181.9억원218.2억원89.6억원
부채총계48.9억원44.1억원65.7억원107.1억원8.8억원
자본총계127.7억원123.9억원116.2억원111.1억원80.8억원
매출액162.3억원167.6억원302.9억원387.6억원56.1억원
영업이익16억원15.3억원23.9억원25.9억원4.4억원
순이익12.6억원17.7억원19.9억원29.7억원3.9억원

VI.Financial Ratios

FY2025 basis

9.87%

영업이익률

7.79%

순이익률

7.16%

ROA

9.9%

ROE

38.31%

부채비율

72.3%

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.

닛샤코리아 투심보고서 | Alpha Lenz