씨엘에스에이코리아증권

비상장계속사업자

CLSA Securities Korea Ltd

김종민

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

씨엘에스에이코리아증권

Business Reg. No. 1018187707 · CEO 김종민

I.Investment Overview

Target씨엘에스에이코리아증권 (1018187707)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명씨엘에스에이코리아증권
영문명CLSA Securities Korea Ltd
대표자김종민
사업자등록번호1018187707
법인등록번호1101112633596
설립일2002.10.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW523.12021375.820224092023709.12024670.42025
영업이익100M KRW86.2202126.8202229.82023188.52024142.32025
순이익100M KRW0.1202102022020230.22024116.92025
Item20252024202320222021
자산총계6,714.6억원2,029.3억원2,104.5억원1,965억원2,781.2억원
부채총계5,504.8억원934.2억원1,154.6억원1,044.1억원1,891.4억원
자본총계1,209.8억원1,095.1억원949.9억원920.9억원889.8억원
매출액670.4억원709.1억원409억원375.8억원523.1억원
영업이익142.3억원188.5억원29.8억원26.8억원86.2억원
순이익116.9억원1,504만원249만원287만원530만원

VI.Financial Ratios

FY2025 basis

21.22%

영업이익률

17.44%

순이익률

1.74%

ROA

9.66%

ROE

455%

부채비율

18.02%

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.

씨엘에스에이코리아증권 투심보고서 | Alpha Lenz