청석

비상장계속사업자

Chungseok

서인정

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

청석

Business Reg. No. 6458801251 · CEO 서인정

I.Investment Overview

Target청석 (6458801251)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명청석
영문명Chungseok
대표자서인정
사업자등록번호6458801251
법인등록번호1101116940822
설립일2018.11.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW25.8202137.1202246.8202344.1202448.42025
영업이익100M KRW-14.72021-2.120224.120232.620243.72025
순이익100M KRW-17.62021-0.52022-2.72023-3.420241.22025
Item20252024202320222021
자산총계447.4억원448.1억원453.5억원460.7억원475.5억원
부채총계198.3억원197.7억원199.8억원204.3억원218.5억원
자본총계249.2억원250.4억원253.7억원256.5억원257억원
매출액48.4억원44.1억원46.8억원37.1억원25.8억원
영업이익3.7억원2.6억원4.1억원-2.1억원-14.7억원
순이익1.2억원-3.4억원-2.7억원-5,161만원-17.6억원

VI.Financial Ratios

FY2025 basis

7.56%

영업이익률

2.48%

순이익률

0.27%

ROA

0.48%

ROE

79.58%

부채비율

55.69%

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.

청석 투심보고서 | Alpha Lenz