백마씨앤엘

비상장계속사업자

BAEKMA C&L CO.LTD

한 문 희

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

백마씨앤엘

Business Reg. No. 2098139004 · CEO 한 문 희

I.Investment Overview

Target백마씨앤엘 (2098139004)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명백마씨앤엘
영문명BAEKMA C&L CO.LTD
대표자한 문 희
사업자등록번호2098139004
법인등록번호1101111826704
설립일2004.12.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW54.1202157.3202267.8202371.4202468.72025
영업이익100M KRW1.420212.22022-0.720233.420245.82025
순이익100M KRW10.120214.320224.320239.8202410.52025
Item20252024202320222021
자산총계908.9억원990.9억원945.4억원856.2억원816.2억원
부채총계878.5억원951억원915.4억원830.5억원794.8억원
자본총계30.4억원39.8억원30억원25.7억원21.4억원
매출액68.7억원71.4억원67.8억원57.3억원54.1억원
영업이익5.8억원3.4억원-6,920만원2.2억원1.4억원
순이익10.5억원9.8억원4.3억원4.3억원10.1억원

VI.Financial Ratios

FY2025 basis

8.39%

영업이익률

15.34%

순이익률

1.16%

ROA

34.67%

ROE

2,891.48%

부채비율

3.34%

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.

백마씨앤엘 투심보고서 | Alpha Lenz