비에스텍

비상장계속사업자

BSTECH

이소영,박성준

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

비에스텍

Business Reg. No. 1318606433 · CEO 이소영,박성준

I.Investment Overview

Target비에스텍 (1318606433)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비에스텍
영문명BSTECH
대표자이소영,박성준
사업자등록번호1318606433
법인등록번호1201110454629
설립일2008.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW105.22021123.82022152.62023156.32024170.42025
영업이익100M KRW2.82021-29.820222.82023-21.72024-82025
순이익100M KRW-12021-31.920220.62023-24.52024-11.82025
Item20252024202320222021
자산총계28.7억원25.8억원60.6억원40억원52억원
부채총계238.1억원223.3억원233.6억원213.5억원193.7억원
자본총계-209.4억원-197.5억원-173억원-173.6억원-141.7억원
매출액170.4억원156.3억원152.6억원123.8억원105.2억원
영업이익-8억원-21.7억원2.8억원-29.8억원2.8억원
순이익-11.8억원-24.5억원5,733만원-31.9억원-9,685만원

VI.Financial Ratios

FY2025 basis

-4.72%

영업이익률

-6.94%

순이익률

-41.2%

ROA

ROE

부채비율

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.

비에스텍 투심보고서 | Alpha Lenz