반도티에스

비상장계속사업자

BANDO TOTAL SERVICES

김광태

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

반도티에스

Business Reg. No. 1078156667 · CEO 김광태

I.Investment Overview

Target반도티에스 (1078156667)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명반도티에스
영문명BANDO TOTAL SERVICES
대표자김광태
사업자등록번호1078156667
법인등록번호1101111294266
설립일1996.09.05
종업원수531명

V.Workforce

531

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW617.22021581.820226002023677.82024636.82025
영업이익100M KRW-23.32021-13.220225.9202327.820249.92025
순이익100M KRW-22.42021-19.7202215202327.5202410.72025
Item20252024202320222021
자산총계169.5억원130.3억원108.3억원98억원101.5억원
부채총계129.1억원124.7억원130.2억원134.9억원118.6억원
자본총계40.4억원5.6억원-21.9억원-36.9억원-17.2억원
매출액636.8억원677.8억원600억원581.8억원617.2억원
영업이익9.9억원27.8억원5.9억원-13.2억원-23.3억원
순이익10.7억원27.5억원15억원-19.7억원-22.4억원

VII.Financial Ratios

FY2025 basis

1.56%

영업이익률

1.68%

순이익률

6.33%

ROA

26.55%

ROE

319.69%

부채비율

23.83%

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.

반도티에스 투심보고서 | Alpha Lenz