비앤더블유

비상장계속사업자

Bolt and wire co., ltd.

김종기

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

비앤더블유

Business Reg. No. 1308197839 · CEO 김종기

I.Investment Overview

Target비앤더블유 (1308197839)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비앤더블유
영문명Bolt and wire co., ltd.
대표자김종기
사업자등록번호1308197839
법인등록번호1211110109835
설립일2003.06.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW118.22021141.62022138.52023134.62024123.22025
영업이익100M KRW220217.820225.820235.520245.42025
순이익100M KRW0.920215.62022320231.320242.32025
Item20252024202320222021
자산총계173.3억원160억원165.6억원169.4억원161.6억원
부채총계152.7억원141.2억원147.6억원153.9억원123.1억원
자본총계20.5억원18.8억원18억원15.5억원38.5억원
매출액123.2억원134.6억원138.5억원141.6억원118.2억원
영업이익5.4억원5.5억원5.8억원7.8억원2억원
순이익2.3억원1.3억원3억원5.6억원8,541만원

VI.Financial Ratios

FY2025 basis

4.39%

영업이익률

1.83%

순이익률

1.3%

ROA

10.97%

ROE

743.33%

부채비율

11.86%

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.

비앤더블유 투심보고서 | Alpha Lenz