오신

비상장계속사업자

oshin

김상용

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

오신

Business Reg. No. 8028801247 · CEO 김상용

I.Investment Overview

Target오신 (8028801247)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명오신
영문명oshin
대표자김상용
사업자등록번호8028801247
법인등록번호1801111171395
설립일2018.08.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.820219.9202212.1202312.9202413.72025
영업이익100M KRW3.420212.920222.620233.920245.32025
순이익100M KRW0.52021-1.52022-6.120230.520241.42025
Item20252024202320222021
자산총계172.4억원174.5억원181.8억원176.1억원177.4억원
부채총계145.1억원148.6억원156.4억원144.5억원144.4억원
자본총계27.3억원25.9억원25.4억원31.5억원33억원
매출액13.7억원12.9억원12.1억원9.9억원9.8억원
영업이익5.3억원3.9억원2.6억원2.9억원3.4억원
순이익1.4억원5,120만원-6.1억원-1.5억원5,167만원

VI.Financial Ratios

FY2025 basis

38.62%

영업이익률

10.48%

순이익률

0.83%

ROA

5.26%

ROE

530.77%

부채비율

15.85%

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.

오신 투심보고서 | Alpha Lenz