벡스인터코퍼레이션

비상장계속사업자

bex inter-corporation

김만재

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

벡스인터코퍼레이션

Business Reg. No. 2148711029 · CEO 김만재

I.Investment Overview

Target벡스인터코퍼레이션 (2148711029)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명벡스인터코퍼레이션
영문명bex inter-corporation
대표자김만재
사업자등록번호2148711029
법인등록번호1101112496754
설립일2002.05.10
종업원수55명

V.Workforce

55

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW387.82021629.72022604.520235562024527.22025
영업이익100M KRW72.7202143.9202253.7202353.1202438.12025
순이익100M KRW62202132.72022128.4202383.22024189.52025
Item20252024202320222021
자산총계1,333.5억원1,232.2억원1,095.7억원942.6억원940.7억원
부채총계369.6억원414.1억원314.5억원193억원201.2억원
자본총계963.9억원818.1억원781.2억원749.7억원739.6억원
매출액527.2억원556억원604.5억원629.7억원387.8억원
영업이익38.1억원53.1억원53.7억원43.9억원72.7억원
순이익189.5억원83.2억원128.4억원32.7억원62억원

VII.Financial Ratios

FY2025 basis

7.22%

영업이익률

35.94%

순이익률

14.21%

ROA

19.66%

ROE

38.35%

부채비율

72.28%

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.

벡스인터코퍼레이션 투심보고서 | Alpha Lenz