창공에프에이

비상장계속사업자

CHANGGONG F.A Co.,Ltd

김한수

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

창공에프에이

Business Reg. No. 1358608035 · CEO 김한수

I.Investment Overview

Target창공에프에이 (1358608035)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명창공에프에이
영문명CHANGGONG F.A Co.,Ltd
대표자김한수
사업자등록번호1358608035
법인등록번호1358110178301
설립일2010.03.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW161.92021152.92022186.12023282.32024122.52025
영업이익100M KRW-17.520213.920227.92023920242.42025
순이익100M KRW9.820210.520222.620234.420244.92025
Item20252024202320222021
자산총계177.3억원170.2억원166억원161.4억원166.1억원
부채총계135.7억원123.7억원123.9억원121.9억원126.1억원
자본총계41.6억원46.5억원42.1억원39.5억원40억원
매출액122.5억원282.3억원186.1억원152.9억원161.9억원
영업이익2.4억원9억원7.9억원3.9억원-17.5억원
순이익4.9억원4.4억원2.6억원5,259만원9.8억원

VI.Financial Ratios

FY2025 basis

1.95%

영업이익률

4.04%

순이익률

2.79%

ROA

11.89%

ROE

326.39%

부채비율

23.45%

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.

창공에프에이 투심보고서 | Alpha Lenz