에스아이이노텍

비상장계속사업자

SIINNOTEC.CO.LTD

박무식

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

에스아이이노텍

Business Reg. No. 3038146980 · CEO 박무식

I.Investment Overview

Target에스아이이노텍 (3038146980)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스아이이노텍
영문명SIINNOTEC.CO.LTD
대표자박무식
사업자등록번호3038146980
법인등록번호1511110029178
설립일2007.01.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW48020211632022213.82023100.420244.22025
영업이익100M KRW132.62021-0.6202233.42023-7.12024162025
순이익100M KRW112.32021-154.3202252.92023151.52024-5.62025
Item20252024202320222021
자산총계205.2억원210.5억원259.5억원316.7억원332.1억원
부채총계9,332만원6,784만원201.2억원311.2억원172.3억원
자본총계204.3억원209.8억원58.3억원5.4억원159.8억원
매출액4.2억원100.4억원213.8억원163억원480억원
영업이익16억원-7.1억원33.4억원-5,743만원132.6억원
순이익-5.6억원151.5억원52.9억원-154.3억원112.3억원

VI.Financial Ratios

FY2025 basis

378.81%

영업이익률

-131.76%

순이익률

-2.71%

ROA

-2.72%

ROE

0.46%

부채비율

99.55%

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.

에스아이이노텍 투심보고서 | Alpha Lenz