신일인텍

비상장계속사업자

SINIL INTEC

노규성

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

신일인텍

Business Reg. No. 5068103580 · CEO 노규성

I.Investment Overview

Target신일인텍 (5068103580)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신일인텍
영문명SINIL INTEC
대표자노규성
사업자등록번호5068103580
법인등록번호1746110004389
설립일1984.11.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW260.42021265.82022435.32023285.32024248.42025
영업이익100M KRW19.2202113.6202227.5202325.7202412.22025
순이익100M KRW16.7202114.4202228.1202329.52024182025
Item20252024202320222021
자산총계348억원393.2억원366.8억원472.1억원307.5억원
부채총계43.4억원56.8억원59.6억원193.2억원43억원
자본총계304.5억원336.5억원307.2억원278.9억원264.5억원
매출액248.4억원285.3억원435.3억원265.8억원260.4억원
영업이익12.2억원25.7억원27.5억원13.6억원19.2억원
순이익18억원29.5억원28.1억원14.4억원16.7억원

VI.Financial Ratios

FY2025 basis

4.92%

영업이익률

7.26%

순이익률

5.18%

ROA

5.92%

ROE

14.26%

부채비율

87.52%

자기자본비율

VII.R&D Activity

Fields 기계 > 로봇/자동화기계

Keywords 코일, 몰드, 피치, 자동화, 실링

YearProjectsPapersPatents
2022100
2021100

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.

신일인텍 투심보고서 | Alpha Lenz