백제컨트리클럽

비상장

BAEKJE COUNTRY CLUB Co., Ltd

형남순

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

백제컨트리클럽

Business Reg. No. 3078106923 · CEO 형남순

I.Investment Overview

Target백제컨트리클럽 (3078106923)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명백제컨트리클럽
영문명BAEKJE COUNTRY CLUB Co., Ltd
대표자형남순
사업자등록번호3078106923
법인등록번호1601110042517
설립일1994.10.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW259.220212552022214.52023218.42024205.82025
영업이익100M KRW123.72021129.62022104.32023106.8202494.42025
순이익100M KRW96.52021-209.1202289.82023-86.4202490.72025
Item20252024202320222021
자산총계1,242.1억원1,234.3억원1,196.7억원1,289억원1,456.1억원
부채총계708.2억원791.6억원689.7억원872.1억원834억원
자본총계533.9억원442.8억원506.9억원416.9억원622.1억원
매출액205.8억원218.4억원214.5억원255억원259.2억원
영업이익94.4억원106.8억원104.3억원129.6억원123.7억원
순이익90.7억원-86.4억원89.8억원-209.1억원96.5억원

VI.Financial Ratios

FY2025 basis

45.87%

영업이익률

44.08%

순이익률

7.3%

ROA

16.99%

ROE

132.65%

부채비율

42.98%

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.

백제컨트리클럽 투심보고서 | Alpha Lenz