블루래빗

비상장계속사업자

Blue Rabbit Publishing Co.

임재운

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

블루래빗

Business Reg. No. 2148889034 · CEO 임재운

I.Investment Overview

Target블루래빗 (2148889034)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명블루래빗
영문명Blue Rabbit Publishing Co.
대표자임재운
사업자등록번호2148889034
법인등록번호1101114763846
설립일2012.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2052021181.720221572023157.32024160.92025
영업이익100M KRW19.5202111.620224.920233.9202422025
순이익100M KRW18.820218.320224.420232.5202432025
Item20252024202320222021
자산총계271.3억원255.8억원254.2억원276.3억원261.3억원
부채총계74억원71.9억원66.7억원93.8억원81.3억원
자본총계197.3억원183.9억원187.5억원182.5억원179.9억원
매출액160.9억원157.3억원157억원181.7억원205억원
영업이익2억원3.9억원4.9억원11.6억원19.5억원
순이익3억원2.5억원4.4억원8.3억원18.8억원

VI.Financial Ratios

FY2025 basis

1.25%

영업이익률

1.86%

순이익률

1.11%

ROA

1.52%

ROE

37.49%

부채비율

72.73%

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.

블루래빗 투심보고서 | Alpha Lenz