천마산터널

비상장계속사업자

Cheonmasan Tunnel Corp.

김민석

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

천마산터널

Business Reg. No. 1018656567 · CEO 김민석

I.Investment Overview

Target천마산터널 (1018656567)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천마산터널
영문명Cheonmasan Tunnel Corp.
대표자김민석
사업자등록번호1018656567
법인등록번호1101114380096
설립일2010.06.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW131.82021107.62022148.220231942024210.62025
영업이익100M KRW41.22021-25.6202255.4202397.12024112.82025
순이익100M KRW-52.82021-1302022-39.9202351.8202443.72025
Item20252024202320222021
자산총계1,521.2억원1,528.3억원1,523.3억원1,583억원1,610.5억원
부채총계1,603.5억원1,654.3억원1,701.1억원1,721억원1,618.5억원
자본총계-82.3억원-126억원-177.9억원-138억원-8억원
매출액210.6억원194억원148.2억원107.6억원131.8억원
영업이익112.8억원97.1억원55.4억원-25.6억원41.2억원
순이익43.7억원51.8억원-39.9억원-130억원-52.8억원

VI.Financial Ratios

FY2025 basis

53.55%

영업이익률

20.75%

순이익률

2.87%

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.

천마산터널 투심보고서 | Alpha Lenz