천일여객

비상장계속사업자

CHUN IL BUS CO.

박재상

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

천일여객

Business Reg. No. 6048101829 · CEO 박재상

I.Investment Overview

Target천일여객 (6048101829)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천일여객
영문명CHUN IL BUS CO.
대표자박재상
사업자등록번호6048101829
법인등록번호1801110026020
설립일1976.12.29
종업원수83명

V.Workforce

83

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1152021135.62022164.52023168.62024172.62025
영업이익100M KRW-26.12021-23.52022-14.92023-182024-21.72025
순이익100M KRW-11.42021-24.12022-12.22023-15.62024-13.32025
Item20252024202320222021
자산총계565.3억원546.2억원262.2억원268억원281.3억원
부채총계327.5억원295.2억원273.3억원266.8억원256.1억원
자본총계237.8억원251억원-11.1억원1.2억원25.2억원
매출액172.6억원168.6억원164.5억원135.6억원115억원
영업이익-21.7억원-18억원-14.9억원-23.5억원-26.1억원
순이익-13.3억원-15.6억원-12.2억원-24.1억원-11.4억원

VII.Financial Ratios

FY2025 basis

-12.59%

영업이익률

-7.68%

순이익률

-2.34%

ROA

-5.57%

ROE

137.73%

부채비율

42.07%

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.

천일여객 투심보고서 | Alpha Lenz