빛나에스티

비상장계속사업자

biznast

김은광 김정록

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

빛나에스티

Business Reg. No. 1408162400 · CEO 김은광 김정록

I.Investment Overview

Target빛나에스티 (1408162400)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명빛나에스티
영문명biznast
대표자김은광 김정록
사업자등록번호1408162400
법인등록번호1355110236337
설립일2012.03.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW159.72021201.92022176.62023160.12024149.62025
영업이익100M KRW13202113.5202214202311.620249.22025
순이익100M KRW8.5202127.7202210.820237.120245.82025
Item20252024202320222021
자산총계255.6억원228.9억원219.3억원168.9억원206.4억원
부채총계152.4억원131.6억원129억원89.4억원141.6억원
자본총계103.2억원97.3억원90.3억원79.5억원64.8억원
매출액149.6억원160.1억원176.6억원201.9억원159.7억원
영업이익9.2억원11.6억원14억원13.5억원13억원
순이익5.8억원7.1억원10.8억원27.7억원8.5억원

VI.Financial Ratios

FY2025 basis

6.14%

영업이익률

3.9%

순이익률

2.28%

ROA

5.66%

ROE

147.71%

부채비율

40.37%

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.

빛나에스티 투심보고서 | Alpha Lenz