신일

비상장계속사업자

SINIL Co.,Ltd

전지훈

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

신일

Business Reg. No. 3018140641 · CEO 전지훈

I.Investment Overview

Target신일 (3018140641)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신일
영문명SINIL Co.,Ltd
대표자전지훈
사업자등록번호3018140641
법인등록번호1543110007599
설립일2000.01.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW764.62021747.92022678.520235592024617.62025
영업이익100M KRW-320219.72022-20.92023-27.42024-17.52025
순이익100M KRW11.3202120.72022-22.72023-35.42024-21.72025
Item20252024202320222021
자산총계381.9억원385.2억원386억원361.7억원362.9억원
부채총계234.5억원216.1억원231.4억원182억원200.6억원
자본총계147.4억원169.1억원154.6억원179.7억원162.3억원
매출액617.6억원559억원678.5억원747.9억원764.6억원
영업이익-17.5억원-27.4억원-20.9억원9.7억원-3억원
순이익-21.7억원-35.4억원-22.7억원20.7억원11.3억원

VI.Financial Ratios

FY2025 basis

-2.83%

영업이익률

-3.51%

순이익률

-5.68%

ROA

-14.71%

ROE

159.09%

부채비율

38.6%

자기자본비율

VII.R&D Activity

Keywords 요크샤프트, 금형설계기술, 전 차축, 드라이브샤프트, 단조기술

YearProjectsPapersPatents
2011000
2010100

VIII.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.

신일 투심보고서 | Alpha Lenz