비주

비상장계속사업자

Biju Co.,Ltd

김순임

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

비주

Business Reg. No. 2148816943 · CEO 김순임

I.Investment Overview

Target비주 (2148816943)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비주
영문명Biju Co.,Ltd
대표자김순임
사업자등록번호2148816943
법인등록번호1101113773408
설립일2007.10.22
종업원수161명

V.Workforce

161

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW238.72021289.72022408.62023537.72024625.52025
영업이익100M KRW16.3202134202239.5202332.2202440.42025
순이익100M KRW12.3202129.5202222.2202323.7202432.72025
Item20252024202320222021
자산총계462.1억원377.1억원322.8억원208.4억원191.1억원
부채총계322.5억원270.3억원239.6억원147.5억원159.4억원
자본총계139.5억원106.9억원83.2억원61억원31.7억원
매출액625.5억원537.7억원408.6억원289.7억원238.7억원
영업이익40.4억원32.2억원39.5억원34억원16.3억원
순이익32.7억원23.7억원22.2억원29.5억원12.3억원

VII.Financial Ratios

FY2025 basis

6.46%

영업이익률

5.22%

순이익률

7.07%

ROA

23.42%

ROE

231.15%

부채비율

30.2%

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.

비주 투심보고서 | Alpha Lenz