수인터내셔날

비상장계속사업자

SU INTERNATIONAL CO.,LTD

최택

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

수인터내셔날

Business Reg. No. 2038152616 · CEO 최택

I.Investment Overview

Target수인터내셔날 (2038152616)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수인터내셔날
영문명SU INTERNATIONAL CO.,LTD
대표자최택
사업자등록번호2038152616
법인등록번호1101110946438
설립일1993.06.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW391.62021431.42022417.92023490.92024446.42025
영업이익100M KRW5.9202113.6202224.9202335.820245.42025
순이익100M KRW48.32021109.1202228.5202334.9202492025
Item20252024202320222021
자산총계840.9억원847.7억원672.4억원662억원583억원
부채총계95.7억원108.6억원52.2억원70.2억원93.4억원
자본총계745.2억원739.1억원620.2억원591.7억원489.7억원
매출액446.4억원490.9억원417.9억원431.4억원391.6억원
영업이익5.4억원35.8억원24.9억원13.6억원5.9억원
순이익9억원34.9억원28.5억원109.1억원48.3억원

VI.Financial Ratios

FY2025 basis

1.21%

영업이익률

2.03%

순이익률

1.08%

ROA

1.21%

ROE

12.85%

부채비율

88.61%

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.

수인터내셔날 투심보고서 | Alpha Lenz