범양금속공업

비상장계속사업자

BUMYANG METAL CO., LTD.

신 완

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

범양금속공업

Business Reg. No. 1398104977 · CEO 신 완

I.Investment Overview

Target범양금속공업 (1398104977)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명범양금속공업
영문명BUMYANG METAL CO., LTD.
대표자신 완
사업자등록번호1398104977
법인등록번호1101110199467
설립일1976.08.20
종업원수35명

V.Workforce

35

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW560.42021536.82022491.62023476.320245422025
영업이익100M KRW3.4202112.92022-5.42023-26.92024-29.92025
순이익100M KRW-0.620212.92022-17.12023-352024-43.12025
Item20252024202320222021
자산총계364.6억원377.3억원412.1억원411.1억원406.8억원
부채총계308.4억원278억원277.8억원259.6억원258.2억원
자본총계56.2억원99.3억원134.3억원151.4억원148.6억원
매출액542억원476.3억원491.6억원536.8억원560.4억원
영업이익-29.9억원-26.9억원-5.4억원12.9억원3.4억원
순이익-43.1억원-35억원-17.1억원2.9억원-5,519만원

VII.Financial Ratios

FY2025 basis

-5.52%

영업이익률

-7.95%

순이익률

-11.82%

ROA

-76.62%

ROE

548.28%

부채비율

15.43%

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.

범양금속공업 투심보고서 | Alpha Lenz