수빈인터내셔널

비상장계속사업자

subin international co.,ltd

정병일

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

수빈인터내셔널

Business Reg. No. 1328612165 · CEO 정병일

I.Investment Overview

Target수빈인터내셔널 (1328612165)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수빈인터내셔널
영문명subin international co.,ltd
대표자정병일
사업자등록번호1328612165
법인등록번호2842110065542
설립일2012.12.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW126.52021161.12022167.82023189.52024187.72025
영업이익100M KRW8.220218.620220.82023420244.82025
순이익100M KRW6.120214.1202224.820234.320241.12025
Item20252024202320222021
자산총계275.4억원232.5억원126.7억원147.6억원135.9억원
부채총계179.8억원138억원36.5억원64.9억원57.3억원
자본총계95.6억원94.5억원90.2억원82.7억원78.6억원
매출액187.7억원189.5억원167.8억원161.1억원126.5억원
영업이익4.8억원4억원7,958만원8.6억원8.2억원
순이익1.1억원4.3억원24.8억원4.1억원6.1억원

VI.Financial Ratios

FY2025 basis

2.58%

영업이익률

0.61%

순이익률

0.42%

ROA

1.2%

ROE

187.97%

부채비율

34.73%

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.

수빈인터내셔널 투심보고서 | Alpha Lenz