백리산업개발

비상장계속사업자

baekrisanobgaebal

서백용

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

백리산업개발

Business Reg. No. 6078195122 · CEO 서백용

I.Investment Overview

Target백리산업개발 (6078195122)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명백리산업개발
영문명baekrisanobgaebal
대표자서백용
사업자등록번호6078195122
법인등록번호1801110724749
설립일2010.09.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW26.42021290.8202271.8202335.1202444.42025
영업이익100M KRW0.6202140.320225.12023-0.420244.12025
순이익100M KRW1.3202128.220220.720230.820240.42025
Item20252024202320222021
자산총계196억원213.2억원226.9억원276.9억원409.2억원
부채총계144.7억원162.4억원176.9억원227.7억원388.2억원
자본총계51.3억원50.8억원50억원49.3억원21.1억원
매출액44.4억원35.1억원71.8억원290.8억원26.4억원
영업이익4.1억원-4,369만원5.1억원40.3억원5,575만원
순이익4,434만원8,375만원6,928만원28.2억원1.3억원

VI.Financial Ratios

FY2025 basis

9.25%

영업이익률

1%

순이익률

0.23%

ROA

0.87%

ROE

282.39%

부채비율

26.15%

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.

백리산업개발 투심보고서 | Alpha Lenz