천일에너지

비상장계속사업자

CHUNIL ENERGY CO., LTD

박상원

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

천일에너지

Business Reg. No. 1278625218 · CEO 박상원

I.Investment Overview

Target천일에너지 (1278625218)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천일에너지
영문명CHUNIL ENERGY CO., LTD
대표자박상원
사업자등록번호1278625218
법인등록번호2844110058056
설립일2010.05.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW143.32021171.420222012023195.22024194.92025
영업이익100M KRW22.5202118.7202225.9202316.820241.42025
순이익100M KRW13.420218.420229.620232.720241.12025
Item20252024202320222021
자산총계834.9억원587.2억원485.4억원487.5억원413.9억원
부채총계438.8억원366억원345.1억원356.8억원291.5억원
자본총계396.1억원221.3억원140.4억원130.7억원122.4억원
매출액194.9억원195.2억원201억원171.4억원143.3억원
영업이익1.4억원16.8억원25.9억원18.7억원22.5억원
순이익1.1억원2.7억원9.6억원8.4억원13.4억원

VI.Financial Ratios

FY2025 basis

0.71%

영업이익률

0.57%

순이익률

0.13%

ROA

0.28%

ROE

110.79%

부채비율

47.44%

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.

천일에너지 투심보고서 | Alpha Lenz