코스

비상장계속사업자

COS Co., Ltd

최영희

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

코스

Business Reg. No. 4098123077 · CEO 최영희

I.Investment Overview

Target코스 (4098123077)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코스
영문명COS Co., Ltd
대표자최영희
사업자등록번호4098123077
법인등록번호2055110003640
설립일1993.09.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW491.82021543.52022578.82023632.22024669.72025
영업이익100M KRW16.2202120.5202225.8202317.2202411.42025
순이익100M KRW13202115.5202219.6202315.2202412.32025
Item20252024202320222021
자산총계290.7억원283억원278.8억원204.9억원187.6억원
부채총계175.6억원175.1억원181.1억원121.8억원115억원
자본총계115.2억원107.9억원97.7억원83.1억원72.6억원
매출액669.7억원632.2억원578.8억원543.5억원491.8억원
영업이익11.4억원17.2억원25.8억원20.5억원16.2억원
순이익12.3억원15.2억원19.6억원15.5억원13억원

VI.Financial Ratios

FY2025 basis

1.71%

영업이익률

1.83%

순이익률

4.23%

ROA

10.67%

ROE

152.43%

부채비율

39.62%

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.

코스 투심보고서 | Alpha Lenz