코스모스악기

비상장계속사업자

COSMOS CORPORATION

민명술

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

코스모스악기

Business Reg. No. 1018121627 · CEO 민명술

I.Investment Overview

Target코스모스악기 (1018121627)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코스모스악기
영문명COSMOS CORPORATION
대표자민명술
사업자등록번호1018121627
법인등록번호1101110664957
설립일1989.12.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW525.320215892022482.52023488.72024457.22025
영업이익100M KRW55.6202176.9202240.8202352.1202442.62025
순이익100M KRW43.6202157.9202224.6202341.52024332025
Item20252024202320222021
자산총계724억원729.5억원747억원716.2억원665.6억원
부채총계139.9억원166.4억원218.2억원191.6억원183.3억원
자본총계584.1억원563.1억원528.8억원524.6억원482.3억원
매출액457.2억원488.7억원482.5억원589억원525.3억원
영업이익42.6억원52.1억원40.8억원76.9억원55.6억원
순이익33억원41.5억원24.6억원57.9억원43.6억원

VI.Financial Ratios

FY2025 basis

9.31%

영업이익률

7.21%

순이익률

4.56%

ROA

5.65%

ROE

23.96%

부채비율

80.67%

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.

코스모스악기 투심보고서 | Alpha Lenz