부산도시철도운영서비스

비상장계속사업자

Busan Metro Operation Service co.

조진원

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

부산도시철도운영서비스

Business Reg. No. 5188702344 · CEO 조진원

I.Investment Overview

Target부산도시철도운영서비스 (5188702344)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명부산도시철도운영서비스
영문명Busan Metro Operation Service co.
대표자조진원
사업자등록번호5188702344
법인등록번호1801111342392
설립일2021.02.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW366.62021505.72022521.92023537.42024559.52025
영업이익100M KRW-2.220210.720220.52023-0.32024-8.32025
순이익100M KRW1.920214.420224202310.4202411.62025
Item20252024202320222021
자산총계114.8억원97.7억원83.3억원76.7억원62.3억원
부채총계77.4억원71.9억원68억원65.4억원55.3억원
자본총계37.4억원25.8억원15.3억원11.3억원6.9억원
매출액559.5억원537.4억원521.9억원505.7억원366.6억원
영업이익-8.3억원-2,905만원4,791만원6,898만원-2.2억원
순이익11.6억원10.4억원4억원4.4억원1.9억원

VI.Financial Ratios

FY2025 basis

-1.49%

영업이익률

2.08%

순이익률

10.12%

ROA

31.06%

ROE

206.95%

부채비율

32.58%

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.

부산도시철도운영서비스 투심보고서 | Alpha Lenz