브니엘네이처

비상장계속사업자

BNL nature

박정호, 이주필

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

브니엘네이처

Business Reg. No. 1318148215 · CEO 박정호, 이주필

I.Investment Overview

Target브니엘네이처 (1318148215)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명브니엘네이처
영문명BNL nature
대표자박정호, 이주필
사업자등록번호1318148215
법인등록번호1201110185779
설립일1999.02.11
종업원수211명

V.Workforce

211

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW452.62021464.92022547.32023699.92024853.62025
영업이익100M KRW51.1202110.6202252.7202357.4202424.42025
순이익100M KRW47.120216.6202251.5202359.3202431.22025
Item20252024202320222021
자산총계547억원429.9억원393.7억원269.2억원287억원
부채총계230.9억원144.5억원166.6억원93.6억원118.1억원
자본총계316.1억원285.4억원227억원175.6억원169억원
매출액853.6억원699.9억원547.3억원464.9억원452.6억원
영업이익24.4억원57.4억원52.7억원10.6억원51.1억원
순이익31.2억원59.3억원51.5억원6.6억원47.1억원

VII.Financial Ratios

FY2025 basis

2.86%

영업이익률

3.66%

순이익률

5.71%

ROA

9.88%

ROE

73.05%

부채비율

57.79%

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.

브니엘네이처 투심보고서 | Alpha Lenz