제일에셋

비상장계속사업자

cheilasset

최성호

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

제일에셋

Business Reg. No. 3528800326 · CEO 최성호

I.Investment Overview

Target제일에셋 (3528800326)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제일에셋
영문명cheilasset
대표자최성호
사업자등록번호3528800326
법인등록번호1101115978650
설립일2016.02.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.420212.2202242023620246.12025
영업이익100M KRW0.62021120222.520234.2202442025
순이익100M KRW02021-2.92022-4.22023-2.72024-1.62025
Item20252024202320222021
자산총계156억원156.8억원157.8억원144억원137.4억원
부채총계164.2억원163.5억원161.8억원144.2억원134.7억원
자본총계-8.2억원-6.7억원-4억원-2,025만원2.7억원
매출액6.1억원6억원4억원2.2억원1.4억원
영업이익4억원4.2억원2.5억원1억원6,171만원
순이익-1.6억원-2.7억원-4.2억원-2.9억원6만원

VI.Financial Ratios

FY2025 basis

65.11%

영업이익률

-25.26%

순이익률

-1%

ROA

ROE

부채비율

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.

제일에셋 투심보고서 | Alpha Lenz