양일상사

비상장계속사업자

YANGIL INTERNATIONAL INC.

김윤영

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

양일상사

Business Reg. No. 2298119981 · CEO 김윤영

I.Investment Overview

Target양일상사 (2298119981)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명양일상사
영문명YANGIL INTERNATIONAL INC.
대표자김윤영
사업자등록번호2298119981
법인등록번호1101111132010
설립일1995.03.10
종업원수26명

V.Workforce

26

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW156.52021163.320221952023201.92024277.82025
영업이익100M KRW16.8202122.4202225.6202313.720242.72025
순이익100M KRW12.3202119202221.4202313.720242.72025
Item20252024202320222021
자산총계198.8억원191.6억원180억원155억원157억원
부채총계28.9억원24.3억원26.5억원22.8억원43.8억원
자본총계170억원167.3억원153.6억원132.2억원113.2억원
매출액277.8억원201.9억원195억원163.3억원156.5억원
영업이익2.7억원13.7억원25.6억원22.4억원16.8억원
순이익2.7억원13.7억원21.4억원19억원12.3억원

VII.Financial Ratios

FY2025 basis

0.97%

영업이익률

0.96%

순이익률

1.35%

ROA

1.58%

ROE

16.99%

부채비율

85.48%

자기자본비율

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.

양일상사 투심보고서 | Alpha Lenz