카렉스

비상장

CAREX CO., LTD

김 의 윤

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

카렉스

Business Reg. No. 2298101458 · CEO 김 의 윤

I.Investment Overview

Target카렉스 (2298101458)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명카렉스
영문명CAREX CO., LTD
대표자김 의 윤
사업자등록번호2298101458
법인등록번호1101111052391
설립일1994.07.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW360.12021409.12022319.92023300.82024322.12025
영업이익100M KRW-12021-22.62022-14.62023-282024-11.42025
순이익100M KRW1.92021-9.52022-92023-24.72024-8.32025
Item20252024202320222021
자산총계223.9억원246.1억원269억원284.2억원293억원
부채총계72.3억원86.2억원84.4억원90.5억원89.9억원
자본총계151.6억원159.9억원184.6억원193.6억원203.1억원
매출액322.1억원300.8억원319.9억원409.1억원360.1억원
영업이익-11.4억원-28억원-14.6억원-22.6억원-1억원
순이익-8.3억원-24.7억원-9억원-9.5억원1.9억원

VI.Financial Ratios

FY2025 basis

-3.55%

영업이익률

-2.56%

순이익률

-3.69%

ROA

-5.45%

ROE

47.69%

부채비율

67.71%

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.

카렉스 투심보고서 | Alpha Lenz