씨피코리아

비상장계속사업자

c.p.korea

김성모

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

씨피코리아

Business Reg. No. 4108170075 · CEO 김성모

I.Investment Overview

Target씨피코리아 (4108170075)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명씨피코리아
영문명c.p.korea
대표자김성모
사업자등록번호4108170075
법인등록번호2001110149645
설립일2002.02.06
종업원수48명

V.Workforce

48

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW355.92021289.82022290.920232812024269.22025
영업이익100M KRW-4.42021-34.820222.42023-11.32024-11.92025
순이익100M KRW-4.52021-41.220221.2202311.6202442025
Item20252024202320222021
자산총계366억원354.2억원343.8억원337.8억원394.1억원
부채총계73억원65.2억원63.9억원59.2억원74억원
자본총계293억원288.9억원279.9억원278.6억원320.1억원
매출액269.2억원281억원290.9억원289.8억원355.9억원
영업이익-11.9억원-11.3억원2.4억원-34.8억원-4.4억원
순이익4억원11.6억원1.2억원-41.2억원-4.5억원

VII.Financial Ratios

FY2025 basis

-4.42%

영업이익률

1.49%

순이익률

1.09%

ROA

1.37%

ROE

24.9%

부채비율

80.06%

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.

씨피코리아 투심보고서 | Alpha Lenz