배관제일

비상장계속사업자

baegwanjeil.co.ltd

배용근

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

배관제일

Business Reg. No. 5038153418 · CEO 배용근

I.Investment Overview

Target배관제일 (5038153418)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명배관제일
영문명baegwanjeil.co.ltd
대표자배용근
사업자등록번호5038153418
법인등록번호1701110212738
설립일2002.01.02
종업원수27명

V.Workforce

27

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW286.92021453.62022385.52023250.32024191.12025
영업이익100M KRW4.7202128.5202216.82023220242.52025
순이익100M KRW4.2202117.620221320236.320241.92025
Item20252024202320222021
자산총계187억원213.3억원227.7억원227.6억원209.2억원
부채총계39.8억원68억원88.6억원101.5억원95.9억원
자본총계147.2억원145.3억원139억원126억원113.3억원
매출액191.1억원250.3억원385.5억원453.6억원286.9억원
영업이익2.5억원2억원16.8억원28.5억원4.7억원
순이익1.9억원6.3억원13억원17.6억원4.2억원

VII.Financial Ratios

FY2025 basis

1.28%

영업이익률

1.01%

순이익률

1.03%

ROA

1.31%

ROE

27%

부채비율

78.74%

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.

배관제일 투심보고서 | Alpha Lenz