벨에어테크

비상장계속사업자

Bellair Tech Co., Ltd

최트로이

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

벨에어테크

Business Reg. No. 2098141039 · CEO 최트로이

I.Investment Overview

Target벨에어테크 (2098141039)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명벨에어테크
영문명Bellair Tech Co., Ltd
대표자최트로이
사업자등록번호2098141039
법인등록번호1101113334945
설립일2005.11.02
종업원수190명

V.Workforce

190

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW270.72021302.52022288.520233132024228.62025
영업이익100M KRW22.6202141.7202222202322.92024-12.72025
순이익100M KRW21.7202134.1202220.2202324.82024-4.82025
Item20252024202320222021
자산총계232.3억원273.8억원233.5억원233.1억원173억원
부채총계42.9억원80.8억원55.8억원75.6억원49.6억원
자본총계189.4억원193억원177.7억원157.4억원123.4억원
매출액228.6억원313억원288.5억원302.5억원270.7억원
영업이익-12.7억원22.9억원22억원41.7억원22.6억원
순이익-4.8억원24.8억원20.2억원34.1억원21.7억원

VII.Financial Ratios

FY2025 basis

-5.56%

영업이익률

-2.09%

순이익률

-2.06%

ROA

-2.53%

ROE

22.64%

부채비율

81.54%

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.

벨에어테크 투심보고서 | Alpha Lenz