BGR메탈

비상장계속사업자

BGR METAL Co.,Ltd.

김대수

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

BGR메탈

Business Reg. No. 6158166405 · CEO 김대수

I.Investment Overview

TargetBGR메탈 (6158166405)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명BGR메탈
영문명BGR METAL Co.,Ltd.
대표자김대수
사업자등록번호6158166405
법인등록번호1955110112212
설립일2008.11.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW375.62021348.32022244.82023189.72024122.72025
영업이익100M KRW15.2202118.3202210.120231.42024-3.52025
순이익100M KRW14.2202113.320227.820230.92024-4.12025
Item20252024202320222021
자산총계141.2억원148.1억원144.8억원137.6억원130.3억원
부채총계57.3억원60억원57.7억원58.3억원56.4억원
자본총계83.9억원88억원87.1억원79.3억원73.9억원
매출액122.7억원189.7억원244.8억원348.3억원375.6억원
영업이익-3.5억원1.4억원10.1억원18.3억원15.2억원
순이익-4.1억원8,858만원7.8억원13.3억원14.2억원

VI.Financial Ratios

FY2025 basis

-2.88%

영업이익률

-3.35%

순이익률

-2.91%

ROA

-4.9%

ROE

68.28%

부채비율

59.43%

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.

BGR메탈 투심보고서 | Alpha Lenz