북일종합건설

비상장계속사업자

BUKIL CONSTRUCTION. CO

이 충 무

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

북일종합건설

Business Reg. No. 1278152267 · CEO 이 충 무

I.Investment Overview

Target북일종합건설 (1278152267)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명북일종합건설
영문명BUKIL CONSTRUCTION. CO
대표자이 충 무
사업자등록번호1278152267
법인등록번호1154110008815
설립일1994.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2282021258.22022143.12023153.62024133.52025
영업이익100M KRW520213.720222.920232.72024-1.72025
순이익100M KRW5.220212.620221.920231.520242.22025
Item20252024202320222021
자산총계152.2억원151.9억원151.3억원155.8억원155.2억원
부채총계60.2억원51.2억원52.1억원58.5억원60.6억원
자본총계92억원100.7억원99.2억원97.3억원94.7억원
매출액133.5억원153.6억원143.1억원258.2억원228억원
영업이익-1.7억원2.7억원2.9억원3.7억원5억원
순이익2.2억원1.5억원1.9억원2.6억원5.2억원

VI.Financial Ratios

FY2025 basis

-1.27%

영업이익률

1.63%

순이익률

1.43%

ROA

2.37%

ROE

65.47%

부채비율

60.43%

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.

북일종합건설 투심보고서 | Alpha Lenz