시티온

비상장계속사업자

CITYON Co., Ltd.)

이재귀

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

시티온

Business Reg. No. 6188701801 · CEO 이재귀

I.Investment Overview

Target시티온 (6188701801)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명시티온
영문명CITYON Co., Ltd.)
대표자이재귀
사업자등록번호6188701801
법인등록번호1342110238603
설립일2020.08.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1002021119.52022345.92023382.1202410.72025
영업이익100M KRW-126.72021-0.72022104.82023100.12024-10.32025
순이익100M KRW-140.72021-19.8202287202373.420240.32025
Item20252024202320222021
자산총계399.4억원404.9억원288.5억원257.6억원267.3억원
부채총계399.1억원404.9억원361.9억원418억원407.8억원
자본총계3,420만원46만원-73.4억원-160.4억원-140.5억원
매출액10.7억원382.1억원345.9억원119.5억원100억원
영업이익-10.3억원100.1억원104.8억원-7,267만원-126.7억원
순이익3,374만원73.4억원87억원-19.8억원-140.7억원

VI.Financial Ratios

FY2025 basis

-96.63%

영업이익률

3.16%

순이익률

0.08%

ROA

98.64%

ROE

116,668.12%

부채비율

0.09%

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.

시티온 투심보고서 | Alpha Lenz